Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.16% first-year return on $287k initial cash invested.
-22.16%
Cash On Cash
1.67%
Cap Rate
0.27
DSCR
$4,080
Rent
-$5,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$274k
Closing costs
1%
$13,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,080
Total Expenses
$9,384
Mortgage P&I
172%
$6,998
Property Taxes
17%
$713
Home Insurance
15%
$595
HOA
0%
$17
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
632 Bella Vista Rd, Bentonville, AR 72712 | $5,500 | 4 | 3.5 | 3313 | 1.3 mi |
1259 Ne Fillmore St, Bentonville, AR 72712 | $6,500 | 4 | 3.5 | 3335 | 1.4 mi |
1701 Nw Autumn Ave, Bentonville, AR 72712 | $6,000 | 5 | 4.5 | 4200 | 1.3 mi |
308 Se 2nd St, Bentonville, AR 72712 | $5,475 | 4 | 3.5 | 3050 | 2.1 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