Pine Bluff, AR


$ 75,000 - Buy & Hold

3.0 bd | 1.0 ba | 1,322 sqft | 1962 yr | $ 800 Rent

IRR
17.36 %
Yield-on-Cost
8.27 %
Cash on Cash
14.41 %
Net Monthly Cashflow
$241

Description


Buy & Hold Analysis

  • ARV: $70,000
  • Yield-on-Cost: 8.27 %
  • Net Monthly Cashflow: $241
  • Monthly Rent: $800

Financial Analysis

  • Loan Amnt: $ 56,250.00
  • All-in Cost: $ 76,312.50
  • Debt Coverage Ratio: 1.85 %
  • Total Out of Pocket: $ 20,062.50
  • Monthly Mortgage: $ 285.01

Expense Assumptions

  • Prop Insurance: $800
  • Prop Mgmt Fee: $912
  • Vacancy: $480
  • Capex: $0

Financing Assumptions

  • Down Payment: $18,750
  • Interest Rate: 4.50 %
  • Loan Term Months: 360.00
  • Points: $563

Other Assumptions

  • Closing Cost: $ 750
  • Rental Holding Period: 4.00


Contact An Agent About This Property