Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.43% first-year return on $294k initial cash invested.
-25.43%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,790
Rent
-$6,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1398k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,981
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$9,012
Mortgage P&I
250%
$6,964
Property Taxes
29%
$799
Home Insurance
19%
$523
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3515 Pasofino Loop, Springdale, AR 72764 | $2,995 | 4 | 3.5 | 2901 | 0.6 mi |
2203 Stout Dr, Springdale, AR 72762 | $2,895 | 4 | 2 | 2606 | 0.8 mi |
1918 Larkspur St, Springdale, AR 72764 | $2,395 | 4 | 3 | 2390 | 1 mi |
3985 Benjamin Ln, Springdale, AR 72764 | $2,150 | 4 | 2 | 2098 | 0.6 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