Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.48% first-year return on $224k initial cash invested.
-24.48%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$2,130
Rent
-$4,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$6,693
Mortgage P&I
249%
$5,305
Property Taxes
22%
$462
Home Insurance
18%
$373
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3200 Kennesaw St, Springdale, AR 72764 | $2,500 | 4 | 2.5 | 2843 | 2.6 mi |
3551 Butterfly Ave, Springdale, AR 72764 | $2,600 | 4 | 3 | 2283 | 2.1 mi |
3705 Tranquility St, Springdale, AR 72764 | $2,300 | 4 | 2.5 | 2114 | 1.9 mi |
3652 Tranquility St, Springdale, AR 72764 | $2,200 | 4 | 2.5 | 2085 | 1.9 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