Unlock all features! Tap here to upgrade
21000 Nicodemus Church Rd, Siloam Springs, AR 72761
3 beds • 3 baths • 2528 sqft
$599,999
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.34% first-year return on $126k initial cash invested.
-19.34%
Cash On Cash
2.3%
Cap Rate
0.37
DSCR
$1,975
Rent
-$2,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,975 income − $4,006 expenses = $2,031 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,975
Total Expenses
$4,006
Mortgage P&I
156%
$3,083
Property Taxes
10%
$199
Home Insurance
11%
$210
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0