Unlock all features! Tap here to upgrade
8141 Lesourdsville West Chester Rd, West Chester, OH 45069
3 beds • 2 baths • 1590 sqft
$297,300
View on ZillowThis property might be a fair Mid-Term investment with a projected 5.18% first-year return on $80,433 initial cash invested.
5.18%
Cash On Cash
8.07%
Cap Rate
1.32
DSCR
$3,354
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $3,007 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,433
Downpayment
20%
$59,460
Closing costs
1%
$2,973
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$3,007
Mortgage P&I
45%
$1,518
Property Taxes
7%
$241
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369