Unlock all features! Tap here to upgrade
6717 Georgetown Greenville Road, Greenville, IN 47124
3 beds • 2 baths • 1879 sqft
$417,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.87% first-year return on $87,633 initial cash invested.
-9.87%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$2,182
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,633
Downpayment
20%
$83,460
Closing costs
1%
$4,173
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,182
Total Expenses
$2,903
Mortgage P&I
95%
$2,062
Property Taxes
6%
$125
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0