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


Contact An Agent About This Property