2006 Henryville Bluelick Road, Henryville, IN 47126
3 beds • 2 baths • 1484 sqft
$282,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -3.15% first-year return on $59,346 initial cash invested.
-3.15%
Cash On Cash
6.07%
Cap Rate
0.96
DSCR
$2,083
Rent
-$156
Cashflow
Cash Flow
$2,083 income − $2,239 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,346
Downpayment
20%
$56,520
Closing costs
1%
$2,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,083
Total Expenses
$2,239
Mortgage P&I
71%
$1,481
Property Taxes
6%
$117
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0