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 looks like a bad Long-Term investment with a projected -2.68% first-year return on $57,330 initial cash invested.
-2.68%
Cash On Cash
5.67%
Cap Rate
0.98
DSCR
$1,974
Rent
-$128
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
$57,330
Downpayment
20%
$54,600
Closing costs
1%
$2,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,974
Total Expenses
$2,102
Mortgage P&I
67%
$1,318
Property Taxes
9%
$175
Home Insurance
5%
$96
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0