Menu
Free Housefolios Signup
Properties for Sale
Previously Sold
Team
Contact
Back to Properties
Pine Bluff, AR
Previous
Next
$ 65,000 - Buy & Hold
4.0 bd | 1.0 ba | 1,333 sqft | 1959 | $ 800 Rent
IRR
20.56 %
Yield-on-Cost
10.01 %
Cash on Cash
16.56 %
Net Monthly Cashflow
$341
Description
New interior paint and flooring. Four bedrooms and one bath, one car carport.
Buy & Hold Analysis
IRR: 20.56 %
Net Cashflow: $ 3,636
Rehab Est: $ 10,000
Cap Rate: 9.98 %
Monthly Rent: $ 800
ARV: $ 65,000
Cash on Cash: 20.91 %
Taxes: $ 352
Financial Analysis
Loan Amnt: $ 41,250
All-in Cost: $ 65,963
Debt Coverage Ratio: 9.98 %
Total Out of Pocket:
$ 24,713
Monthly Mortgage: $ 209
Expense Assumptions
Prop Insurance: $ 520,000
Vacancy: $ 480
Prop Mgmt Fee: $ 960
Maintenance: $ 480
Capex: $ 0
Financing Assumptions
Cash Purchase: No
Loan Term: 360 months
Down Payment: 25.00 %
Points: 1.00
Interest Rate: 4.50 %
Interest only loan: No
Other Assumptions
Closing Cost: $ 650
Rental Holding Period: 4
Contact An Agent About This Property
Name
Email
Phone
How did you hear about us?
Comments
Download Proforma
Contact An Agent About This Property
×
Name
Email
Phone
How did you hear about us?
Comments
Previous
Next