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 Long-Term investment with a projected -24.48% first-year return on $273k initial cash invested.
-24.48%
Cash On Cash
1.47%
Cap Rate
0.23
DSCR
$3,018
Rent
-$5,569
Cashflow
Cash Flow
$3,018 income − $8,587 expenses = $5,569 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,018
Total Expenses
$8,587
Mortgage P&I
232%
$7,007
Property Taxes
11%
$340
Home Insurance
15%
$455
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0