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 might be a fair Mid-Term investment with a projected 1.63% first-year return on $87,741 initial cash invested.
1.63%
Cash On Cash
7.21%
Cap Rate
1.14
DSCR
$3,230
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $3,111 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,741
Downpayment
20%
$66,420
Closing costs
1%
$3,321
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,230
Total Expenses
$3,111
Mortgage P&I
54%
$1,746
Property Taxes
5%
$148
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355