2023 Hays Smiths Grove Rd, Smiths Grove, KY 42171
3 beds • 2 baths • 1620 sqft
$193,400
View on ZillowThis property might be a fair Long-Term investment with a projected 3.22% first-year return on $40,614 initial cash invested.
3.22%
Cash On Cash
7.98%
Cap Rate
1.18
DSCR
$1,822
Rent
$109
Cashflow
Cash Flow
$1,822 income − $1,713 expenses = $109 cash flow
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,614
Downpayment
20%
$38,680
Closing costs
1%
$1,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,822
Total Expenses
$1,713
Mortgage P&I
60%
$1,086
Property Taxes
5%
$84
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0