5 Tanya Ct
Little Rock, AR 72204
List Price
$115,000
Initial Investment
$32,396Purchase Price
$98,000
Down Payment
25%
Rent
$1,200
Total Return
$43,605
Annualized Return
20.9%
Cap Rate
8.9%
Gross Yield
14.7%
Cash Flow
$2,712
Appreciation
6.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Vacant
Lease Up Guarantee
Yes
Lot Size
8,625
HOA
None
Flood Risk
Not Required
- Property is vacant which qualifies for Roofstock Vacancy protection
- Very attractive current market cap rate
- Good positive cash flow and steady five year market appreciation
- Seller is working on repairing the below items from inspection report making this an ideal property for a new or seasoned investor:
1. Attic: There is evidence of pests and droppings in the attic. Recommend addressing as a preventative measure. (Health & Safety)
2. Common area: Discoloration noted near laundry hookups. Recommend evaluation and repairs by a qualified professional or cleaning as needed. (Health)
3. Kitchen/Bathroom: Mold like substance was noted below the sink in the cabinet area in the kitchen and bathroom 2. Recommend evaluation and repairs by a qualified professional or cleaning as needed. (Health)
See more in Analysis
Annual Financial Highlights
Expected Rent
$13,680Expenses
-$3,940Property Taxes
-$1,700Loan Payments
-$5,328Net Cash Flow
$2,712See more in Financials
Similar Listings