Unlock all features! Tap here to upgrade
3786 Johnsville Brookville Rd, Brookville, OH 45309
3 beds • 2 baths • 1250 sqft
$334,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.91% first-year return on $70,308 initial cash invested.
-16.91%
Cash On Cash
3.13%
Cap Rate
0.49
DSCR
$1,654
Rent
-$991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $2,645 expenses = $991 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,308
Downpayment
20%
$66,960
Closing costs
1%
$3,348
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,654
Total Expenses
$2,645
Mortgage P&I
108%
$1,780
Property Taxes
19%
$313
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0