Unlock all features! Tap here to upgrade
190 Georgetown Lanesville Road, Georgetown, IN 47122
3 beds • 2 baths • 1584 sqft
$250,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 6.91% first-year return on $70,500 initial cash invested.
6.91%
Cash On Cash
8.88%
Cap Rate
1.4
DSCR
$2,972
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $2,566 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$2,566
Mortgage P&I
45%
$1,326
Property Taxes
5%
$141
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327