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 Long-Term investment with a projected -13.97% first-year return on $99,582 initial cash invested.
-13.97%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$2,773
Rent
-$1,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,773 income − $3,932 expenses = $1,159 out of pocket
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,582
Downpayment
20%
$94,840
Closing costs
1%
$4,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,773
Total Expenses
$3,932
Mortgage P&I
85%
$2,363
Property Taxes
24%
$676
Home Insurance
6%
$172
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0