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 Mid-Term investment with a projected -2% first-year return on $106k initial cash invested.
-2%
Cash On Cash
5.8%
Cap Rate
0.98
DSCR
$3,273
Rent
-$176
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
$106k
Downpayment
20%
$83,460
Closing costs
1%
$4,173
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,273
Total Expenses
$3,449
Mortgage P&I
63%
$2,062
Property Taxes
4%
$125
Home Insurance
5%
$149
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360