Unlock all features! Tap here to upgrade
9325 E Old Fort Harrison Ave, Terre Haute, IN 47803
3 beds • 2 baths • 2451 sqft
$316,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -5.14% first-year return on $66,549 initial cash invested.
-5.14%
Cash On Cash
5.32%
Cap Rate
0.88
DSCR
$2,013
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,013 income − $2,298 expenses = $285 out of pocket
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,549
Downpayment
20%
$63,380
Closing costs
1%
$3,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,013
Total Expenses
$2,298
Mortgage P&I
79%
$1,588
Property Taxes
3%
$70
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0