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 Mid-Term investment with a projected -7.84% first-year return on $88,308 initial cash invested.
-7.84%
Cash On Cash
4.67%
Cap Rate
0.73
DSCR
$2,481
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $3,058 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,308
Downpayment
20%
$66,960
Closing costs
1%
$3,348
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$3,058
Mortgage P&I
72%
$1,780
Property Taxes
13%
$313
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273