Pine Bluff, AR
$ 65,000 - Buy & Hold
4.0 bd | 1.0 ba | 1,333 sqft | 1959 yr | $ 800 Rent
IRR
19.67 %
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
- ARV: $65,000
- Yield-on-Cost: 10.01 %
- Net Monthly Cashflow: $341
- Monthly Rent: $800
Financial Analysis
- Loan Amnt: $ 41,250.00
- All-in Cost: $ 65,962.50
- Debt Coverage Ratio: 2.63 %
- Total Out of Pocket: $ 24,712.50
- Monthly Mortgage: $ 209.01
Expense Assumptions
- Prop Insurance: $800
- Prop Mgmt Fee: $912
- Vacancy: $480
- Capex: $0
Financing Assumptions
- Down Payment: $13,750
- Interest Rate: 4.50 %
- Loan Term Months: 360.00
- Points: $413
Other Assumptions
- Closing Cost: $ 550
- Rental Holding Period: 4.00