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 Long-Term investment with a projected -20.02% first-year return on $113k initial cash invested.
-20.02%
Cash On Cash
2.78%
Cap Rate
0.41
DSCR
$1,953
Rent
-$1,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $3,845 expenses = $1,892 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,953
Total Expenses
$3,845
Mortgage P&I
156%
$3,047
Property Taxes
5%
$101
Home Insurance
10%
$189
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0