Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.1% first-year return on $92,526 initial cash invested.
-11.1%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$2,500
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,526
Downpayment
20%
$88,120
Closing costs
1%
$4,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$3,356
Mortgage P&I
88%
$2,195
Property Taxes
13%
$329
Home Insurance
6%
$157
HOA
1%
$25
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5 Keswick Cv, Little Rock, AR 72212 | $2,750 | 4 | 2.5 | 3217 | 0.2 mi |
1507 Dorado Beach Dr, Little Rock, AR 72212 | $2,800 | 4 | 3.5 | 3066 | 0.6 mi |
13708 Abinger Ct, Little Rock, AR 72212 | $2,750 | 4 | 2.5 | 3450 | 0.2 mi |
31 Bristol Ct, Little Rock, AR 72211 | $2,750 | 4 | 2.5 | 3100 | 1.2 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