Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.04% first-year return on $52,983 initial cash invested.
-2.04%
Cash On Cash
6.06%
Cap Rate
1
DSCR
$1,890
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,983
Downpayment
20%
$50,460
Closing costs
1%
$2,523
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,980
Mortgage P&I
67%
$1,270
Property Taxes
7%
$130
Home Insurance
5%
$90
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11 Snow Mass Cv, Maumelle, AR 72113 | $2,100 | 3 | 2 | 1848 | 0.8 mi |
18 Park Ridge Dr, Maumelle, AR 72113 | $2,175 | 3 | 2 | 1850 | 0.9 mi |
52 Emerald Dr, Unit 1, Maumelle, AR 72113 | $1,950 | 3 | 2 | 1700 | 0.6 mi |
52 Emerald Dr, Maumelle, AR 72113 | $1,950 | 3 | 2 | 1700 | 0.6 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