Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.67% first-year return on $133k initial cash invested.
-17.67%
Cash On Cash
2.71%
Cap Rate
0.44
DSCR
$2,930
Rent
-$1,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,930
Total Expenses
$4,885
Mortgage P&I
110%
$3,235
Property Taxes
21%
$619
Home Insurance
8%
$228
HOA
1%
$42
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1911 Sw Nottingham Ave, Bentonville, AR 72713 | $3,200 | 4 | 3 | 2814 | 0.5 mi |
4007 Sw Hollowbrook St, Bentonville, AR 72713 | $2,995 | 4 | 3 | 2750 | 0.8 mi |
4002 Sw Sycamore St, Bentonville, AR 72713 | $2,800 | 4 | 3 | 2638 | 0.8 mi |
1813 Sw Nottingham Ave, Bentonville, AR 72713 | $3,250 | 4 | 3 | 3051 | 0.5 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