Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.88% first-year return on $40,782 initial cash invested.
-3.88%
Cash On Cash
5.91%
Cap Rate
0.94
DSCR
$1,390
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,522
Mortgage P&I
73%
$1,018
Property Taxes
5%
$74
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
114 Phillips St, Hot Springs, AR 71913 | $1,400 | 3 | 2 | 1374 | 0.6 mi |
871 St Louis St, Hot Springs, AR 71913 | $1,350 | 3 | 2 | 1326 | 1.2 mi |
1208 W Saint Louis St, Hot Springs, AR 71913 | $1,350 | 3 | 2 | 1230 | 1 mi |
211 Leonard St, Hot Springs, AR 71913 | $1,450 | 3 | 2 | 1320 | 1.9 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