3343 Hazen Richardsville Rd, Brookville, PA 15825
3 beds • 2 baths • 1216 sqft
$124,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -6.47% first-year return on $26,145 initial cash invested.
-6.47%
Cash On Cash
5.29%
Cap Rate
0.84
DSCR
$793
Rent
-$141
Cashflow
Cash Flow
$793 income − $934 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,145
Downpayment
20%
$24,900
Closing costs
1%
$1,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$793
Total Expenses
$934
Mortgage P&I
82%
$650
Property Taxes
4%
$33
Home Insurance
6%
$44
HOA
0%
$0
Property Management
10%
$79
CapEx
5%
$40
Vacancy
6%
$48
Maintenance
5%
$40
Other
0%
$0