Unlock all features! Tap here to upgrade
9142 Germantown Middletown Pike, Germantown, OH 45327
3 beds • 2 baths • 1758 sqft
$427,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.66% first-year return on $108k initial cash invested.
-12.66%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$2,318
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $3,456 expenses = $1,138 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,580
Closing costs
1%
$4,279
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,318
Total Expenses
$3,456
Mortgage P&I
92%
$2,143
Property Taxes
16%
$366
Home Insurance
7%
$158
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255