Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.87% first-year return on $87,150 initial cash invested.
-13.87%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$1,930
Rent
-$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,150
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,937
Mortgage P&I
107%
$2,066
Property Taxes
12%
$225
Home Insurance
8%
$145
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
754 Denver Ln, Bowling Green, KY 42103 | $2,500 | 3 | 2 | 2045 | 3.9 mi |
2437 Topeka Rd, Bowling Green, KY 42103 | $2,000 | 3 | 2 | 1800 | 3.7 mi |
388 Olympia Ct, Bowling Green, KY 42103 | $2,150 | 3 | 2 | 1761 | 3.6 mi |
670 Mt Olivet Rd, Lot 44, Bowling Green, KY 42101 | $1,100 | 3 | 2 | 2016 | 5.4 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