Menu
Free Housefolios Signup
Properties for Sale
Previously Sold
Team
Contact
Back to Properties
Pine Bluff, AR
Previous
Next
$ 19,000 - Buy & Hold
2.0 bd | 1.0 ba | 976 sqft | 1949 | $ 750 Rent
IRR
108.51 %
Yield-on-Cost
23.36 %
Cash on Cash
71.80 %
Net Monthly Cashflow
$424
Description
Great investment property with some newer windows and a newer kitchen.
Buy & Hold Analysis
IRR: 108.51 %
Net Cashflow: $ 5,431
Rehab Est: $ 0
Cap Rate: 32.58 %
Monthly Rent: $ 750
ARV: $ 37,000
Cash on Cash: 106.87 %
Taxes: $ 170
Financial Analysis
Loan Amnt: $ 19,875
All-in Cost: $ 26,964
Debt Coverage Ratio: 32.58 %
Total Out of Pocket:
$ 7,089
Monthly Mortgage: $ 101
Expense Assumptions
Prop Insurance: $ 152,000
Vacancy: $ 450
Prop Mgmt Fee: $ 900
Maintenance: $ 450
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: $ 190
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