Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.5% first-year return on $17,829 initial cash invested.
10.5%
Cash On Cash
8.88%
Cap Rate
1.47
DSCR
$870
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$84,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,829
Downpayment
20%
$16,980
Closing costs
1%
$849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$870
Total Expenses
$714
Mortgage P&I
49%
$428
Property Taxes
3%
$29
Home Insurance
3%
$30
HOA
0%
$0
Property Management
10%
$87
CapEx
5%
$44
Vacancy
6%
$52
Maintenance
5%
$44
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1700 S T St, Fort Smith, AR 72901 | $695 | 2 | 1 | 655 | 1.3 mi |
1618 S X St, Fort Smith, AR 72901 | $995 | 2 | 1 | 672 | 1 mi |
5109 S 24th St, Fort Smith, AR 72901 | $995 | 2 | 1 | 700 | 0.8 mi |
3816 Jenny Lind Rd, Fort Smith, AR 72901 | $750 | 2 | 1 | 0.2 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