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 might be a fair Mid-Term investment with a projected 3.11% first-year return on $84,549 initial cash invested.
3.11%
Cash On Cash
7.3%
Cap Rate
1.21
DSCR
$3,020
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $2,801 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,549
Downpayment
20%
$63,380
Closing costs
1%
$3,169
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,020
Total Expenses
$2,801
Mortgage P&I
53%
$1,588
Property Taxes
2%
$70
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332