Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.08% first-year return on $251k initial cash invested.
-22.08%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$2,800
Rent
-$4,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1198k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$240k
Closing costs
1%
$11,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,800
Total Expenses
$7,427
Mortgage P&I
213%
$5,965
Property Taxes
10%
$290
Home Insurance
16%
$444
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16597 Birch Ln, Rogers, AR 72756 | $2,700 | 4 | 3 | 2551 | 1.8 mi |
18884 Coppermine Rd, Rogers, AR 72756 | $4,000 | 4 | 2.5 | 2336 | 1.4 mi |
16217 AR 12, Rogers, AR 72756 | $4,400 | 4 | 2.5 | 3632 | 2 mi |
16217 E Hwy, 12, Rogers, AR 72756 | $4,400 | 4 | 2.5 | 3632 | 2 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