Unlock all features! Tap here to upgrade
1008 N J P Wright Loop Rd, Jacksonville, AR 72076
3 beds • 2 baths • 1771 sqft
$194,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -0.38% first-year return on $40,845 initial cash invested.
-0.38%
Cash On Cash
6.97%
Cap Rate
1.06
DSCR
$1,626
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,626 income − $1,639 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,626
Total Expenses
$1,639
Mortgage P&I
65%
$1,061
Property Taxes
5%
$85
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0