Unlock all features! Tap here to upgrade
1510 Henryville Bluelick Road, Henryville, IN 47126
3 beds • 2 baths • 1516 sqft
$299,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -8% first-year return on $62,979 initial cash invested.
-8%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$1,728
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,728 income − $2,148 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,728
Total Expenses
$2,148
Mortgage P&I
87%
$1,511
Property Taxes
5%
$83
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0