Unlock all features! Tap here to upgrade
1424 Utica Sellersburg Road, Jeffersonville, IN 47130
3 beds • 2 baths • 1725 sqft
$332,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.23% first-year return on $69,741 initial cash invested.
-7.23%
Cash On Cash
5.18%
Cap Rate
0.82
DSCR
$2,153
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,153 income − $2,573 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,741
Downpayment
20%
$66,420
Closing costs
1%
$3,321
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,153
Total Expenses
$2,573
Mortgage P&I
81%
$1,746
Property Taxes
7%
$148
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0