Unlock all features! Tap here to upgrade
2817 Boulder Ridge Drive, Jeffersonville, IN 47130
3 beds • 4 baths • 3132 sqft
$333,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -8.57% first-year return on $69,993 initial cash invested.
-8.57%
Cash On Cash
4.89%
Cap Rate
0.78
DSCR
$2,218
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $2,718 expenses = $500 out of pocket
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,993
Downpayment
20%
$66,660
Closing costs
1%
$3,333
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,218
Total Expenses
$2,718
Mortgage P&I
79%
$1,746
Property Taxes
12%
$276
Home Insurance
5%
$119
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0