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 looks like a bad Long-Term investment with a projected -2.03% first-year return on $52,500 initial cash invested.
-2.03%
Cash On Cash
6.41%
Cap Rate
1.01
DSCR
$1,981
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,981 income − $2,070 expenses = $89 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,981
Total Expenses
$2,070
Mortgage P&I
67%
$1,326
Property Taxes
7%
$141
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0