604 Beverly Ave W

Sherwood, AR 72120
image0

3 bd, 2 ba | 1,738 sqft | Built in 1964

slider image
slider image
slider image
List Price
$169,689

Initial Investment

$46,870

Purchase Price

$172,000

Down Payment

25%

Rent

$1,295

Total Return

$38,765

Annualized Return

13.0%

Cap Rate

5.8%

Gross Yield

9.0%

Cash Flow

$93

Appreciation

4.0%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

04/15/2021

Lease End

04/30/2023

Lot Size

11,979

HOA

None

Flood Risk

Not Required

  • Leased up-to April 2023

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$14,763

Expenses

-$3,420

Property Taxes

-$1,900

Loan Payments

-$9,351

Net Cash Flow

$93

See more in Financials

Similar Listings