Unlock all features! Tap here to upgrade
5511 Limestone Creek Drive, Charlestown, IN 47111
3 beds • 2 baths • 1508 sqft
$317,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.52% first-year return on $66,696 initial cash invested.
-9.52%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$2,012
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,012 income − $2,541 expenses = $529 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,696
Downpayment
20%
$63,520
Closing costs
1%
$3,176
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,012
Total Expenses
$2,541
Mortgage P&I
80%
$1,606
Property Taxes
14%
$282
Home Insurance
6%
$112
HOA
1%
$17
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0