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 Long-Term investment with a projected -20.34% first-year return on $89,859 initial cash invested.
-20.34%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$1,545
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,545 income − $3,068 expenses = $1,523 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,859
Downpayment
20%
$85,580
Closing costs
1%
$4,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,545
Total Expenses
$3,068
Mortgage P&I
139%
$2,143
Property Taxes
24%
$366
Home Insurance
10%
$158
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0