Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -66.19% first-year return on $12,400 initial cash invested.
-66.19%
Cash On Cash
4.85%
Cap Rate
0.68
DSCR
$1,820
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
3.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,400
Downpayment
3%
$9,300
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,504
Mortgage P&I
101%
$1,846
Property Taxes
13%
$239
Home Insurance
6%
$108
HOA
1%
$20
Property Management
0%
$0
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1382 S Scissortail Ln, Fayetteville, AR 72701 | $1,750 | 3 | 2 | 1426 | 0.1 mi |
957 E Starling St, Fayetteville, AR 72701 | $1,800 | 3 | 2 | 1400 | 0.2 mi |
1170 S Ivory Bill Ln, Fayetteville, AR 72701 | $1,650 | 3 | 2 | 1457 | 0.1 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