Unlock all features! Tap here to upgrade
331 Gentry Crossings Blvd, Mount Washington, KY 40047
3 beds • 2 baths • 1250 sqft
$273,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 5.83% first-year return on $75,330 initial cash invested.
5.83%
Cash On Cash
7.92%
Cap Rate
1.37
DSCR
$2,961
Rent
$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,330
Downpayment
20%
$54,600
Closing costs
1%
$2,730
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,961
Total Expenses
$2,595
Mortgage P&I
45%
$1,318
Property Taxes
6%
$175
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326