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 Mid-Term investment with a projected -3.81% first-year return on $94,755 initial cash invested.
-3.81%
Cash On Cash
5.67%
Cap Rate
0.91
DSCR
$3,117
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $3,418 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,755
Downpayment
20%
$73,100
Closing costs
1%
$3,655
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$3,418
Mortgage P&I
61%
$1,903
Property Taxes
10%
$306
Home Insurance
4%
$130
HOA
1%
$18
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343