Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.4% first-year return on $57,708 initial cash invested.
-7.4%
Cash On Cash
4.75%
Cap Rate
0.8
DSCR
$1,660
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,708
Downpayment
20%
$54,960
Closing costs
1%
$2,748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$2,016
Mortgage P&I
82%
$1,360
Property Taxes
8%
$126
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11 Buttermilk Rd, Little Rock, AR 72227 | $1,875 | 3 | 2 | 1906 | 0.7 mi |
8324 Leatrice Dr, Little Rock, AR 72227 | $2,100 | 3 | 2 | 1869 | 0.6 mi |
9717 Overby Ct, Little Rock, AR 72205 | $1,500 | 3 | 2 | 1835 | 0.7 mi |
8 Diana Dr, Little Rock, AR 72205 | $1,750 | 3 | 2 | 1889 | 1.1 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