Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.9% first-year return on $480k initial cash invested.
-28.9%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$2,380
Rent
-$11,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$480k
Downpayment
20%
$457k
Closing costs
1%
$22,866
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,380
Total Expenses
$13,945
Mortgage P&I
485%
$11,532
Property Taxes
40%
$954
Home Insurance
35%
$840
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
149 Grey Fox Ln, Hot Springs National Park, AR 71913 | $3,500 | 4 mi | |||
116 Kinsey Ln, Hot Springs, AR 71913 | $1,800 | 4 | 2 | 1.2 mi | |
228 Houston Dr, Hot Springs, AR 71913 | $3,750 | 4 | 2.5 | 2836 | 0.8 mi |
2224 Marion Anderson Rd, Hot Springs, AR 71913 | $2,800 | 4 | 2.5 | 3056 | 2.4 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