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 Airbnb investment with a projected -4.12% first-year return on $71,991 initial cash invested.
-4.12%
Cash On Cash
5.07%
Cap Rate
0.88
DSCR
$2,362
Rent
-$247
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
$2,362
Total Expenses
$2,609
Mortgage P&I
53%
$1,240
Property Taxes
6%
$144
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590