Unlock all features! Tap here to upgrade
22016 War Eagle Blacktop Rd, Springdale, AR 72764
3 beds • 2 baths • 1820 sqft
$338,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.32% first-year return on $71,064 initial cash invested.
-13.32%
Cash On Cash
4.3%
Cap Rate
0.63
DSCR
$1,790
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $2,579 expenses = $789 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,064
Downpayment
20%
$67,680
Closing costs
1%
$3,384
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$2,579
Mortgage P&I
107%
$1,912
Property Taxes
8%
$149
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0