Unlock all features! Tap here to upgrade
1280 Sundowner Ranch Ave, Prairie Grove, AR 72753
3 beds • 2 baths • 1804 sqft
$369,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.06% first-year return on $95,490 initial cash invested.
-5.06%
Cash On Cash
5.27%
Cap Rate
0.85
DSCR
$2,722
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,722 income − $3,125 expenses = $403 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,722
Total Expenses
$3,125
Mortgage P&I
70%
$1,913
Property Taxes
6%
$155
Home Insurance
5%
$131
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299