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 looks like a bad Long-Term investment with a projected -1.81% first-year return on $55,692 initial cash invested.
-1.81%
Cash On Cash
6.02%
Cap Rate
1.01
DSCR
$2,043
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $2,127 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,043
Total Expenses
$2,127
Mortgage P&I
64%
$1,313
Property Taxes
9%
$189
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0