Unlock all features! Tap here to upgrade
12442 Brookville Pyrmont Rd, Brookville, OH 45309
3 beds • 2 baths • 1553 sqft
$320,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.34% first-year return on $67,200 initial cash invested.
-18.34%
Cash On Cash
2.79%
Cap Rate
0.44
DSCR
$1,433
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,433 income − $2,460 expenses = $1,027 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,433
Total Expenses
$2,460
Mortgage P&I
119%
$1,700
Property Taxes
19%
$275
Home Insurance
8%
$112
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0