Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.92% first-year return on $208k initial cash invested.
-18.92%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$3,320
Rent
-$3,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$208k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,320
Total Expenses
$6,598
Mortgage P&I
146%
$4,831
Property Taxes
16%
$520
Home Insurance
10%
$346
HOA
1%
$38
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
601 Auburn St, Bentonville, AR 72712 | $3,400 | 4 | 3.5 | 3433 | 1 mi |
504 Ne Green Creek Rd, Bentonville, AR 72712 | $4,500 | 4 | 3 | 3473 | 0.2 mi |
2 Oak Ridge Ln, Bentonville, AR 72712 | $3,500 | 4 | 3 | 3087 | 0.5 mi |
610 Lyndal Ln, Bentonville, AR 72712 | $2,850 | 4 | 3 | 3151 | 1.2 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