Unlock all features! Tap here to upgrade
1607 Brookridge Circle Dr, Lawrenceburg, IN 47025
3 beds • 3 baths • 2438 sqft
$393,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.58% first-year return on $82,698 initial cash invested.
-13.58%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$1,874
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,874 income − $2,810 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,698
Downpayment
20%
$78,760
Closing costs
1%
$3,938
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,874
Total Expenses
$2,810
Mortgage P&I
106%
$1,979
Property Taxes
11%
$205
Home Insurance
7%
$139
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0