Unlock all features! Tap here to upgrade
2593 Fairview Boiling Springs Rd, Bowling Green, KY 42101
3 beds • 2 baths • 1453 sqft
$289,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.19% first-year return on $60,690 initial cash invested.
-9.19%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$1,690
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,690
Total Expenses
$2,155
Mortgage P&I
85%
$1,439
Property Taxes
10%
$177
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
560 Labrador Dr, Bowling Green, KY 42101 | $1,795 | 3 | 2 | 1430 | 2.7 mi |
1119 Kelly Rd, Bowling Green, KY 42101 | $1,850 | 3 | 2 | 1466 | 3.1 mi |
506 Labrador Dr, Plum Springs, KY 42101 | $1,695 | 3 | 2 | 1410 | 2.9 mi |
402 Deluth Dr, Bowling Green, KY 42101 | $1,750 | 3 | 2 | 1424 | 3.1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality