Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.87% first-year return on $241k initial cash invested.
-21.87%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$3,050
Rent
-$4,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$229k
Closing costs
1%
$11,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,050
Total Expenses
$7,439
Mortgage P&I
187%
$5,712
Property Taxes
14%
$415
Home Insurance
14%
$420
HOA
3%
$100
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2311 S Mont Blanc Ave, Rogers, AR 72758 | $2,950 | 4 | 3.5 | 3073 | 0.8 mi |
3004 S 14th St, Rogers, AR 72758 | $3,000 | 4 | 3.5 | 2778 | 1 mi |
4619 W Knoll View Way, Rogers, AR 72758 | $3,950 | 4 | 3.5 | 2915 | 1.7 mi |
2305 S Mont Blanc Ave, Rogers, AR 72758 | $2,395 | 4 | 3.5 | 2524 | 0.8 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