10315 Whispering Pine Dr
Little Rock, AR 72209
List Price
$99,000
Initial Investment
$28,351Purchase Price
$97,000
Down Payment
25%
Rent
$995
Total Return
$29,271
Annualized Return
16.5%
Cap Rate
7.6%
Gross Yield
12.3%
Cash Flow
$1,519
Appreciation
4.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
01/26/2019
Lease End
01/26/2023
Lot Size
12,153
HOA
None
Flood Risk
Not Required
- Attractive cap rate
- Covered parking spaces for 2 cars
- Tree-lined street
- Close to schools and shops
See more in Analysis
Annual Financial Highlights
Expected Rent
$11,343Expenses
-$3,151Property Taxes
-$1,400Loan Payments
-$5,273Net Cash Flow
$1,519See more in Financials
Similar Listings