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 Mid-Term investment with a projected -5.55% first-year return on $101k initial cash invested.
-5.55%
Cash On Cash
4.95%
Cap Rate
0.82
DSCR
$2,811
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $3,277 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,760
Closing costs
1%
$3,938
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$3,277
Mortgage P&I
70%
$1,979
Property Taxes
7%
$205
Home Insurance
5%
$139
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309