Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.79% first-year return on $109k initial cash invested.
-9.79%
Cash On Cash
4.2%
Cap Rate
0.71
DSCR
$2,760
Rent
-$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,760
Total Expenses
$3,651
Mortgage P&I
93%
$2,573
Property Taxes
5%
$148
Home Insurance
7%
$182
HOA
1%
$30
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4628 W Aurora St, Fayetteville, AR 72704 | $2,800 | 4 | 3 | 2232 | 0.7 mi |
4504 W Putting Green Dr, Fayetteville, AR 72704 | $2,550 | 4 | 2.5 | 2430 | 0.6 mi |
4360 W Wales Dr, Fayetteville, AR 72704 | $2,550 | 4 | 3 | 2046 | 0.5 mi |
521 N Salem Rd, Fayetteville, AR 72704 | $2,895 | 4 | 2.5 | 2252 | 0.3 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