Unlock all features! Tap here to upgrade
205 Harvest Point Way, Mount Washington, KY 40047
3 beds • 3 baths • 1657 sqft
$289,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 5.11% first-year return on $78,690 initial cash invested.
5.11%
Cash On Cash
8.07%
Cap Rate
1.32
DSCR
$3,440
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $3,105 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$3,105
Mortgage P&I
43%
$1,471
Property Taxes
6%
$193
Home Insurance
3%
$101
HOA
5%
$170
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378