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 might be a fair Mid-Term investment with a projected 8.01% first-year return on $58,845 initial cash invested.
8.01%
Cash On Cash
9.58%
Cap Rate
1.46
DSCR
$2,439
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $2,046 expenses = $393 cash flow
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,845
Downpayment
20%
$38,900
Closing costs
1%
$1,945
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,439
Total Expenses
$2,046
Mortgage P&I
44%
$1,061
Property Taxes
3%
$85
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$268