Unlock all features! Tap here to upgrade
8420 Jacksonville Conway Rd, Jacksonville, AR 72076
3 beds • 2 baths • 1551 sqft
$257,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.8% first-year return on $71,991 initial cash invested.
-2.8%
Cash On Cash
5.37%
Cap Rate
0.93
DSCR
$1,982
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,991
Downpayment
20%
$51,420
Closing costs
1%
$2,571
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,982
Total Expenses
$2,150
Mortgage P&I
63%
$1,240
Property Taxes
7%
$144
Home Insurance
5%
$93
HOA
0%
$0
Property Management
12%
$238
CapEx
4%
$79
Vacancy
3%
$59
Maintenance
4%
$79
Other
11%
$218