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 Airbnb investment with a projected -13.45% first-year return on $84,549 initial cash invested.
-13.45%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$1,589
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,589 income − $2,537 expenses = $948 out of pocket
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
$1,589
Total Expenses
$2,537
Mortgage P&I
100%
$1,588
Property Taxes
4%
$70
Home Insurance
7%
$116
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$397