3343 Hazen Richardsville Rd, Brookville, PA 15825
3 beds • 2 baths • 1216 sqft
$124,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 1.55% first-year return on $44,145 initial cash invested.
1.55%
Cash On Cash
7.28%
Cap Rate
1.16
DSCR
$1,190
Rent
$57
Cashflow
Cash Flow
$1,190 income − $1,133 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,145
Downpayment
20%
$24,900
Closing costs
1%
$1,245
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,190
Total Expenses
$1,133
Mortgage P&I
55%
$650
Property Taxes
3%
$33
Home Insurance
4%
$44
HOA
0%
$0
Property Management
12%
$143
CapEx
4%
$48
Vacancy
3%
$36
Maintenance
4%
$48
Other
11%
$131