12409 Greenbriar Boulevard, Sellersburg, IN 47172
3 beds • 3 baths • 3756 sqft
$481,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.44% first-year return on $101k initial cash invested.
-16.44%
Cash On Cash
3.43%
Cap Rate
0.52
DSCR
$2,639
Rent
-$1,384
Cashflow
Cash Flow
$2,639 income − $4,023 expenses = $1,384 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,240
Closing costs
1%
$4,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,639
Total Expenses
$4,023
Mortgage P&I
100%
$2,626
Property Taxes
15%
$389
Home Insurance
7%
$172
HOA
6%
$150
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0