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 looks like a bad Long-Term investment with a projected -4.14% first-year return on $58,296 initial cash invested.
-4.14%
Cash On Cash
5.43%
Cap Rate
0.92
DSCR
$1,894
Rent
-$201
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
$58,296
Downpayment
20%
$55,520
Closing costs
1%
$2,776
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,894
Total Expenses
$2,095
Mortgage P&I
72%
$1,363
Property Taxes
7%
$138
Home Insurance
5%
$101
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0