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 Mid-Term investment with a projected -4.58% first-year return on $89,064 initial cash invested.
-4.58%
Cash On Cash
5.95%
Cap Rate
0.88
DSCR
$2,685
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $3,025 expenses = $340 out of pocket
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,064
Downpayment
20%
$67,680
Closing costs
1%
$3,384
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$3,025
Mortgage P&I
71%
$1,912
Property Taxes
6%
$149
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295