Pine Bluff, AR


$ 19,000 - Buy & Hold

2.0 bd | 1.0 ba | 976 sqft | 1949 yr | $ 750 Rent

IRR
188.09 %
Yield-on-Cost
32.58 %
Cash on Cash
106.87 %
Net Monthly Cashflow
$453

Description

Great investment property with some newer windows and a newer kitchen.


Buy & Hold Analysis

  • ARV: $37,000
  • Yield-on-Cost: 32.58 %
  • Net Monthly Cashflow: $453
  • Monthly Rent: $750

Financial Analysis

  • Loan Amnt: $ 14,250.00
  • All-in Cost: $ 19,332.50
  • Debt Coverage Ratio: 7.27 %
  • Total Out of Pocket: $ 5,082.50
  • Monthly Mortgage: $ 72.20

Expense Assumptions

  • Prop Insurance: $800
  • Prop Mgmt Fee: $855
  • Vacancy: $450
  • Capex: $0

Financing Assumptions

  • Down Payment: $4,750
  • Interest Rate: 4.50 %
  • Loan Term Months: 360.00
  • Points: $143

Other Assumptions

  • Closing Cost: $ 190
  • Rental Holding Period: 4.00


Contact An Agent About This Property