Unlock all features! Tap here to upgrade
1702 Greenbrier Place Lot 319, Henryville, IN 47126
3 beds • 3 baths • 3482 sqft
$609,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.27% first-year return on $146k initial cash invested.
-5.27%
Cash On Cash
5.19%
Cap Rate
0.85
DSCR
$4,604
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,604 income − $5,246 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,099
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,604
Total Expenses
$5,246
Mortgage P&I
67%
$3,097
Property Taxes
7%
$308
Home Insurance
5%
$214
HOA
1%
$63
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506