12409 Greenbriar Boulevard, Sellersburg, IN 47172
3 beds • 3 baths • 3756 sqft
$481,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.3% first-year return on $119k initial cash invested.
-7.3%
Cash On Cash
5.14%
Cap Rate
0.78
DSCR
$3,958
Rent
-$724
Cashflow
Cash Flow
$3,958 income − $4,682 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,240
Closing costs
1%
$4,812
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,958
Total Expenses
$4,682
Mortgage P&I
66%
$2,626
Property Taxes
10%
$389
Home Insurance
4%
$172
HOA
4%
$150
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435