Unlock all features! Tap here to upgrade
1456 Tucker Schoolhouse Rd, Madisonville, KY 42431
3 beds • 2 baths • 1942 sqft
$271,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.38% first-year return on $56,931 initial cash invested.
-7.38%
Cash On Cash
5.21%
Cap Rate
0.82
DSCR
$1,878
Rent
-$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $2,228 expenses = $350 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,931
Downpayment
20%
$54,220
Closing costs
1%
$2,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,878
Total Expenses
$2,228
Mortgage P&I
76%
$1,434
Property Taxes
11%
$205
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0