11205 W North County Line Rd, Churubusco, IN 46723
3 beds • 3 baths • 4151 sqft
$1,300,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -19.85% first-year return on $291k initial cash invested.
-19.85%
Cash On Cash
2.19%
Cap Rate
0.34
DSCR
$4,527
Rent
-$4,814
Cashflow
Cash Flow
$4,527 income − $9,341 expenses = $4,814 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,527
Total Expenses
$9,341
Mortgage P&I
155%
$7,007
Property Taxes
8%
$340
Home Insurance
10%
$455
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498