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 Long-Term investment with a projected -11.09% first-year return on $53,991 initial cash invested.
-11.09%
Cash On Cash
3.77%
Cap Rate
0.65
DSCR
$1,321
Rent
-$499
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
$53,991
Downpayment
20%
$51,420
Closing costs
1%
$2,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,321
Total Expenses
$1,820
Mortgage P&I
94%
$1,240
Property Taxes
11%
$144
Home Insurance
7%
$93
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0