Unlock all features! Tap here to upgrade
4064 Williams Crossing Way, Jeffersonville, IN 47130
3 beds • 2 baths • 1568 sqft
$419,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.98% first-year return on $106k initial cash invested.
-3.98%
Cash On Cash
5.19%
Cap Rate
0.89
DSCR
$3,288
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,288
Total Expenses
$3,640
Mortgage P&I
62%
$2,036
Property Taxes
9%
$308
Home Insurance
4%
$147
HOA
1%
$29
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362