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 looks like a bad Long-Term investment with a projected -4.73% first-year return on $60,690 initial cash invested.
-4.73%
Cash On Cash
5.59%
Cap Rate
0.92
DSCR
$2,293
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,293 income − $2,532 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,293
Total Expenses
$2,532
Mortgage P&I
64%
$1,471
Property Taxes
8%
$193
Home Insurance
4%
$101
HOA
7%
$170
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0