Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.89% first-year return on $142k initial cash invested.
-19.89%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$1,920
Rent
-$2,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$4,270
Mortgage P&I
175%
$3,362
Property Taxes
7%
$130
Home Insurance
12%
$236
HOA
2%
$43
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14 Kinloch Dr, Bella Vista, AR 72715 | $1,995 | 3 | 2 | 1740 | 0.3 mi |
219 Kinross Dr, Bella Vista, AR 72715 | $2,000 | 3 | 2 | 2033 | 0.8 mi |
1 Gretna Green Ln, Bella Vista, AR 72715 | $2,000 | 3 | 2 | 1910 | 1.7 mi |
5 Bayhill Ln, Bella Vista, AR 72715 | $2,095 | 3 | 2 | 1700 | 0.7 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