Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.29% first-year return on $139k initial cash invested.
-20.29%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$2,040
Rent
-$2,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$4,383
Mortgage P&I
163%
$3,329
Property Taxes
14%
$293
Home Insurance
11%
$231
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
202 Little John Trl, Hot Springs, AR 71913 | $2,300 | 3 | 2 | 2347 | 4.3 mi |
113 Shadow Peak Ln, Garland County, AR 71913 | $1,700 | 3 | 2.5 | 1649 | 1.3 mi |
112 Alta Vista St, Hot Springs, AR 71913 | $1,800 | 3 | 2 | 2428 | 4.5 mi |
116 Portia Cir, Hot Springs, AR 71913 | $1,950 | 3 | 2 | 1683 | 0.9 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