Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.19% first-year return on $107k initial cash invested.
-15.19%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$2,380
Rent
-$1,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,380
Total Expenses
$3,736
Mortgage P&I
106%
$2,534
Property Taxes
14%
$345
Home Insurance
8%
$181
HOA
2%
$57
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3005 Mossy Creek Dr, Little Rock, AR 72211 | $3,500 | 4 | 2.5 | 2926 | 0.1 mi |
13600 Foxfield Ln, Little Rock, AR 72211 | $2,700 | 4 | 3 | 2676 | 0.5 mi |
3200 Mossy Creek Dr, Little Rock, AR 72211 | $2,500 | 4 | 2 | 2500 | 0.1 mi |
11808 Ashwood Dr, Little Rock, AR 72211 | $1,923 | 4 | 3 | 2189 | 1.8 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