Unlock all features! Tap here to upgrade
14 W Lake Estates Cir, Cherokee Village, AR 72529
3 beds • 2 baths • 1616 sqft
$322,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -4.87% first-year return on $67,809 initial cash invested.
-4.87%
Cash On Cash
5.2%
Cap Rate
0.89
DSCR
$2,113
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,113 income − $2,388 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,113
Total Expenses
$2,388
Mortgage P&I
74%
$1,569
Property Taxes
7%
$150
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0