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 Mid-Term investment with a projected -9.39% first-year return on $85,200 initial cash invested.
-9.39%
Cash On Cash
4.2%
Cap Rate
0.66
DSCR
$2,150
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $2,817 expenses = $667 out of pocket
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,150
Total Expenses
$2,817
Mortgage P&I
79%
$1,700
Property Taxes
13%
$275
Home Insurance
5%
$112
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236