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 might be a fair Mid-Term investment with a projected 1.91% first-year return on $74,931 initial cash invested.
1.91%
Cash On Cash
7.37%
Cap Rate
1.16
DSCR
$2,817
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $2,698 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,931
Downpayment
20%
$54,220
Closing costs
1%
$2,711
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,817
Total Expenses
$2,698
Mortgage P&I
51%
$1,434
Property Taxes
7%
$205
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310