Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.52% first-year return on $138k initial cash invested.
-20.52%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$2,370
Rent
-$2,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,567
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,370
Total Expenses
$4,728
Mortgage P&I
142%
$3,360
Property Taxes
21%
$508
Home Insurance
10%
$226
HOA
1%
$19
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
115 Nw Orchard Way, Bentonville, AR 72712 | $2,500 | 4 | 3 | 2503 | 0.7 mi |
703 Sw Elmside Dr, Bentonville, AR 72712 | $2,235 | 4 | 3 | 2401 | 0.6 mi |
503 Sw Tunbridge Dr, Bentonville, AR 72712 | $2,600 | 4 | 2.5 | 2600 | 0.1 mi |
3401 Sw 8th St, Bentonville, AR 72712 | $1,945 | 4 | 3 | 2250 | 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