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 Mid-Term investment with a projected -0.37% first-year return on $84,696 initial cash invested.
-0.37%
Cash On Cash
6.43%
Cap Rate
1.06
DSCR
$3,018
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $3,044 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,696
Downpayment
20%
$63,520
Closing costs
1%
$3,176
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$3,044
Mortgage P&I
53%
$1,606
Property Taxes
9%
$282
Home Insurance
4%
$112
HOA
1%
$17
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332