Unlock all features! Tap here to upgrade
9280 Miamisburg Springboro Rd, Miamisburg, OH 45342
3 beds • 3 baths • 2500 sqft
$474,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.75% first-year return on $118k initial cash invested.
-4.75%
Cash On Cash
5.22%
Cap Rate
0.87
DSCR
$4,160
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $4,625 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,840
Closing costs
1%
$4,742
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$4,625
Mortgage P&I
57%
$2,363
Property Taxes
16%
$676
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458