Unlock all features! Tap here to upgrade
2815 Rolling Creek Drive, Jeffersonville, IN 47130
3 beds • 2 baths • 1386 sqft
$265,200
View on ZillowThis property might be a fair Mid-Term investment with a projected 6.92% first-year return on $73,692 initial cash invested.
6.92%
Cash On Cash
8.42%
Cap Rate
1.42
DSCR
$3,064
Rent
$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $2,639 expenses = $425 cash flow
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$2,639
Mortgage P&I
43%
$1,313
Property Taxes
6%
$189
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337