Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.93% first-year return on $104k initial cash invested.
-20.93%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$1,700
Rent
-$1,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,440
Closing costs
1%
$4,972
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$3,521
Mortgage P&I
146%
$2,477
Property Taxes
25%
$427
Home Insurance
10%
$175
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1212 W 11th St, Little Rock, AR 72202 | $1,800 | 3 | 3 | 2400 | 0.8 mi |
520 E 16th St, Little Rock, AR 72202 | $2,500 | 3 | 2.5 | 2600 | 0.5 mi |
2311 Louisiana St, Little Rock, AR 72206 | $2,650 | 3 | 2.5 | 2300 | 0.5 mi |
2712 Broadway St, Little Rock, AR 72206 | $1,800 | 3 | 3 | 2021 | 0.7 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