Unlock all features! Tap here to upgrade
266 Bartholomew Boulevard, Jeffersonville, IN 47130
3 beds • 3 baths • 3121 sqft
$495,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.65% first-year return on $104k initial cash invested.
-16.65%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$2,101
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $3,543 expenses = $1,442 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,101
Total Expenses
$3,543
Mortgage P&I
121%
$2,542
Property Taxes
13%
$274
Home Insurance
8%
$173
HOA
0%
$8
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0