133 Woodland Heights Pkwy, Campbellsville, KY 42718
3 beds • 2 baths • 1680 sqft
$379,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.63% first-year return on $97,590 initial cash invested.
-6.63%
Cash On Cash
5.33%
Cap Rate
0.8
DSCR
$2,920
Rent
-$539
Cashflow
Cash Flow
$2,920 income − $3,459 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$3,459
Mortgage P&I
72%
$2,106
Property Taxes
8%
$227
Home Insurance
5%
$133
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321