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 might be a fair Mid-Term investment with a projected 0.16% first-year return on $80,979 initial cash invested.
0.16%
Cash On Cash
6.51%
Cap Rate
1.08
DSCR
$2,592
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $2,581 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,592
Total Expenses
$2,581
Mortgage P&I
58%
$1,511
Property Taxes
3%
$83
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285