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 Mid-Term investment with a projected -12.8% first-year return on $144k initial cash invested.
-12.8%
Cash On Cash
3.33%
Cap Rate
0.54
DSCR
$2,962
Rent
-$1,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $4,498 expenses = $1,536 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$4,498
Mortgage P&I
104%
$3,083
Property Taxes
7%
$199
Home Insurance
7%
$210
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326