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 looks like a bad Long-Term investment with a projected -6.33% first-year return on $58,590 initial cash invested.
-6.33%
Cash On Cash
4.85%
Cap Rate
0.84
DSCR
$1,756
Rent
-$309
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
$58,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,756
Total Expenses
$2,065
Mortgage P&I
77%
$1,348
Property Taxes
9%
$162
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0