321 Graystone Cir # 323

Centerton, AR 72719
image0

6 bd, 4 ba | 2,257 sqft | Built in 2005

slider image
slider image
slider image
List Price
$214,900

Initial Investment

$55,332

Purchase Price

$200,500

Down Payment

25%

Rent

$1,620

Total Return

$107,206

Annualized Return

24.8%

Cap Rate

6.4%

Gross Yield

9.7%

Cash Flow

$1,154

Appreciation

8.7%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

11/27/2017

Lease End

11/28/2020

Property Type

Duplex

Lot Size

8,276

HOA

None

Flood Risk

Not Required

  • Less than $700 in immediate repair costs needed, please see diligence vault
  • 4-star neighborhood with above average school scores
  • Long term tenant with good payment history
  • Boarders open space
  • Seller recently made repairs on home, view inspection documents for more info

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$18,468

Expenses

-$4,314

Property Taxes

-$2,100

Loan Payments

-$10,900

Net Cash Flow

$1,154

See more in Financials

Similar Listings