Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.83% first-year return on $131k initial cash invested.
-17.83%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$2,510
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$4,460
Mortgage P&I
122%
$3,050
Property Taxes
20%
$499
Home Insurance
9%
$219
HOA
2%
$38
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4335 Georgia St, Springdale, AR 72762 | $3,000 | 4 | 3 | 3000 | 2.1 mi |
2195 N Woodlark Ln, Fayetteville, AR 72704 | $3,000 | 4 | 3 | 2385 | 2 mi |
2715 N Floral Ct, Fayetteville, AR 72704 | $3,195 | 4 | 3.5 | 2531 | 1.4 mi |
2959 W Sauter Ln, Fayetteville, AR 72704 | $2,900 | 4 | 3 | 2358 | 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