Unlock all features! Tap here to upgrade
2952 Tumbleweed Trail Ave, Bowling Green, KY 42101
3 beds • 2 baths • 1587 sqft
$279,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.05% first-year return on $76,590 initial cash invested.
2.05%
Cash On Cash
6.81%
Cap Rate
1.18
DSCR
$2,634
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,634
Total Expenses
$2,503
Mortgage P&I
51%
$1,348
Property Taxes
6%
$162
Home Insurance
4%
$98
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$290