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 might be a fair Mid-Term investment with a projected 0.75% first-year return on $87,993 initial cash invested.
0.75%
Cash On Cash
6.96%
Cap Rate
1.11
DSCR
$3,327
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $3,272 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,993
Downpayment
20%
$66,660
Closing costs
1%
$3,333
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$3,272
Mortgage P&I
52%
$1,746
Property Taxes
8%
$276
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366