Unlock all features! Tap here to upgrade
3114 Heritage Heights Way, Jeffersonville, IN 47130
3 beds • 3 baths • 2661 sqft
$369,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.08% first-year return on $77,490 initial cash invested.
-10.08%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$2,257
Rent
-$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $2,908 expenses = $651 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,257
Total Expenses
$2,908
Mortgage P&I
82%
$1,845
Property Taxes
13%
$297
Home Insurance
6%
$129
HOA
2%
$50
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0