Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.26% first-year return on $82,950 initial cash invested.
-15.26%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$1,910
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$2,965
Mortgage P&I
103%
$1,966
Property Taxes
17%
$330
Home Insurance
7%
$138
HOA
2%
$33
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3068 E Coolridge St, Fayetteville, AR 72701 | $2,800 | 3 | 2 | 1798 | 0.1 mi |
1486 S Blue Willow Ave, Fayetteville, AR 72701 | $1,895 | 3 | 2 | 1800 | 2 mi |
4600 E Huntsville Rd, Fayetteville, AR 72701 | $1,650 | 3 | 2 | 1668 | 1.7 mi |
164 S Pinyon Pt, Fayetteville, AR 72701 | $1,875 | 3 | 2 | 1677 | 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