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 Long-Term investment with a projected -21.12% first-year return on $263k initial cash invested.
-21.12%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$3,546
Rent
-$4,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,546 income − $8,167 expenses = $4,621 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,546
Total Expenses
$8,167
Mortgage P&I
181%
$6,430
Property Taxes
11%
$377
Home Insurance
12%
$438
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0