Unlock all features! Tap here to upgrade
148 Hubbards Crossing Dr, Mount Washington, KY 40047
3 beds • 3 baths • 2272 sqft
$365,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.82% first-year return on $76,755 initial cash invested.
-12.82%
Cash On Cash
3.9%
Cap Rate
0.62
DSCR
$2,078
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,078 income − $2,898 expenses = $820 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,755
Downpayment
20%
$73,100
Closing costs
1%
$3,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,078
Total Expenses
$2,898
Mortgage P&I
92%
$1,903
Property Taxes
15%
$306
Home Insurance
6%
$130
HOA
1%
$18
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0