Unlock all features! Tap here to upgrade
4601 Golden Crest Drive, Jeffersonville, IN 47130
3 beds • 2 baths • 1270 sqft
$275,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.2% first-year return on $75,750 initial cash invested.
4.2%
Cash On Cash
7.84%
Cap Rate
1.27
DSCR
$2,811
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $2,546 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$2,546
Mortgage P&I
50%
$1,419
Property Taxes
3%
$77
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309