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 might be a fair Mid-Term investment with a projected 3.55% first-year return on $85,809 initial cash invested.
3.55%
Cash On Cash
7.25%
Cap Rate
1.24
DSCR
$3,170
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $2,916 expenses = $254 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$2,916
Mortgage P&I
50%
$1,569
Property Taxes
5%
$150
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349