Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.53% first-year return on $36,750 initial cash invested.
6.53%
Cash On Cash
8.28%
Cap Rate
1.33
DSCR
$1,950
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$1,750
Mortgage P&I
47%
$910
Property Taxes
13%
$254
Home Insurance
3%
$61
HOA
1%
$17
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11618 Huron Ln, Little Rock, AR 72211 | $1,650 | 3 | 2 | 2350 | 1.1 mi |
7 Connell Dr, Little Rock, AR 72205 | $1,695 | 3 | 2 | 2128 | 0.9 mi |
3124 Echo Valley Dr, Little Rock, AR 72227 | $1,695 | 3 | 2 | 2058 | 0.5 mi |
3214 Echo Valley Dr, Little Rock, AR 72227 | $1,695 | 3 | 2 | 2058 | 0.6 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