Unlock all features! Tap here to upgrade
1227 Little Crooked Creek Rd, Lawrenceburg, KY 40342
3 beds • 2 baths • 1704 sqft
$407,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.68% first-year return on $104k initial cash invested.
-8.68%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$2,276
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $3,026 expenses = $750 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,560
Closing costs
1%
$4,078
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$3,026
Mortgage P&I
89%
$2,025
Property Taxes
3%
$67
Home Insurance
7%
$161
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250