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 Long-Term investment with a projected -15.85% first-year return on $85,638 initial cash invested.
-15.85%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$1,517
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,517 income − $2,648 expenses = $1,131 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,638
Downpayment
20%
$81,560
Closing costs
1%
$4,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,517
Total Expenses
$2,648
Mortgage P&I
133%
$2,025
Property Taxes
4%
$67
Home Insurance
11%
$161
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0