Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.85% first-year return on $36,729 initial cash invested.
0.85%
Cash On Cash
7.04%
Cap Rate
1.11
DSCR
$1,460
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,434
Mortgage P&I
63%
$927
Property Taxes
5%
$66
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
908 Twin Oaks Ave, Jonesboro, AR 72401 | $1,250 | 3 | 2 | 1500 | 0.1 mi |
1720 Georgia Dr, Jonesboro, AR 72401 | $1,225 | 3 | 2 | 1430 | 0.8 mi |
2106 Bob White Cv, Jonesboro, AR 72404 | $1,800 | 3 | 2 | 1450 | 1.2 mi |
730 W Cherry Ave, Jonesboro, AR 72401 | $1,550 | 3 | 2 | 1422 | 1.3 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