Unlock all features! Tap here to upgrade
10796 Preble County Line Rd, Brookville, OH 45309
3 beds • 3 baths • 2368 sqft
$277,600
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.28% first-year return on $76,296 initial cash invested.
4.28%
Cash On Cash
7.56%
Cap Rate
1.28
DSCR
$2,841
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,296
Downpayment
20%
$55,520
Closing costs
1%
$2,776
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$2,569
Mortgage P&I
48%
$1,363
Property Taxes
5%
$138
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313