Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.56% first-year return on $58,044 initial cash invested.
-5.56%
Cash On Cash
4.99%
Cap Rate
0.86
DSCR
$1,720
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,044
Downpayment
20%
$55,280
Closing costs
1%
$2,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,989
Mortgage P&I
78%
$1,333
Property Taxes
6%
$107
Home Insurance
6%
$98
HOA
0%
$4
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7100 Millennium Dr, Fort Smith, AR 72916 | $1,745 | 3 | 2 | 1797 | 0.3 mi |
7004 Millennium Dr, Fort Smith, AR 72916 | $1,980 | 3 | 2 | 1850 | 0.3 mi |
2909 Fincastle Dr, Fort Smith, AR 72908 | $1,500 | 3 | 2 | 1847 | 1.8 mi |
3318 Erin Oaks Ct, Fort Smith, AR 72908 | $2,000 | 3 | 2 | 1738 | 1.6 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