Unlock all features! Tap here to upgrade
5050 Crandall Lanesville Road NE, Corydon, IN 47112
3 beds • 2 baths • 1719 sqft
$284,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.61% first-year return on $77,829 initial cash invested.
2.61%
Cash On Cash
7.11%
Cap Rate
1.19
DSCR
$2,630
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $2,461 expenses = $169 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,630
Total Expenses
$2,461
Mortgage P&I
54%
$1,415
Property Taxes
2%
$52
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289