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 Long-Term investment with a projected -12.23% first-year return on $88,179 initial cash invested.
-12.23%
Cash On Cash
3.56%
Cap Rate
0.61
DSCR
$2,192
Rent
-$899
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
$88,179
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,192
Total Expenses
$3,091
Mortgage P&I
93%
$2,036
Property Taxes
14%
$308
Home Insurance
7%
$147
HOA
1%
$29
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0