Unlock all features! Tap here to upgrade
3787 W Kessler Mountain Rd, Fayetteville, AR 72701
3 beds • 3 baths • 3511 sqft
$1,250,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.98% first-year return on $281k initial cash invested.
-15.98%
Cash On Cash
2.79%
Cap Rate
0.45
DSCR
$5,319
Rent
-$3,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,319 income − $9,054 expenses = $3,735 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,319
Total Expenses
$9,054
Mortgage P&I
121%
$6,430
Property Taxes
7%
$377
Home Insurance
8%
$438
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585