Unlock all features! Tap here to upgrade
113 Wickford Trl, Hot Springs National Park, AR 71913
3 beds • 2 baths • 1427 sqft
$284,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -7.04% first-year return on $59,829 initial cash invested.
-7.04%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$1,620
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,971
Mortgage P&I
89%
$1,434
Property Taxes
1%
$16
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
117 Rockyreef Cir, Hot Springs, AR 71913 | $1,500 | 3 | 2 | 1380 | 0.4 mi |
157 Durham Loop, Hot Springs, AR 71913 | $1,695 | 3 | 2 | 1399 | 2.5 mi |
205 Kleinshore Rd, Hot Springs, AR 71913 | $1,700 | 3 | 2 | 1484 | 2.2 mi |
176 Cambridge Dr, Hot Springs, AR 71913 | $1,900 | 3 | 2 | 1484 | 2.3 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