129 Jessica Dr
Sherwood, AR 72120
List Price
$170,000
Initial Investment
$45,855Purchase Price
$162,000
Down Payment
25%
Rent
$1,400
Total Return
$43,916
Annualized Return
15.3%
Cap Rate
6.9%
Gross Yield
10.4%
Cash Flow
$1,804
Appreciation
4.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
08/01/2020
Lease End
07/31/2021
Lot Size
11,226
HOA
None
Flood Risk
Not Required
- Attractive 3 bed 2 bath with attached 2 car garage
- Rent is $1,300 if paid in advance
- Large deck
- Quiet, residential neighborhood
- Inspection contingency for 3rd room inspection
See more in Analysis
Annual Financial Highlights
Expected Rent
$15,960Expenses
-$3,849Property Taxes
-$1,500Loan Payments
-$8,807Net Cash Flow
$1,804See more in Financials
Similar Listings