2006 Henryville Bluelick Road, Henryville, IN 47126
3 beds • 2 baths • 1484 sqft
$282,600
View on ZillowThis property might be a fair Mid-Term investment with a projected 5.63% first-year return on $77,346 initial cash invested.
5.63%
Cash On Cash
8.36%
Cap Rate
1.33
DSCR
$3,124
Rent
$363
Cashflow
Cash Flow
$3,124 income − $2,761 expenses = $363 cash flow
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,346
Downpayment
20%
$56,520
Closing costs
1%
$2,826
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$2,761
Mortgage P&I
47%
$1,481
Property Taxes
4%
$117
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344