Unlock all features! Tap here to upgrade
6505 Old Lanesville Road NE, Georgetown, IN 47122
3 beds • 3 baths • 2397 sqft
$539,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.81% first-year return on $131k initial cash invested.
-12.81%
Cash On Cash
3.91%
Cap Rate
0.58
DSCR
$2,930
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $4,333 expenses = $1,403 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$4,333
Mortgage P&I
104%
$3,047
Property Taxes
3%
$101
Home Insurance
6%
$189
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322