26 Dellwood Dr
Little Rock, AR 72209
List Price
$92,000
Initial Investment
$24,525Purchase Price
$90,000
Down Payment
25%
Rent
$900
Total Return
$26,078
Annualized Return
16.5%
Cap Rate
7.0%
Gross Yield
12%
Cash Flow
$870
Appreciation
4.3%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Up Guarantee
Yes
Lease Start
09/01/2022
Lease End
03/01/2023
Lot Size
11,108
HOA
None
Flood Risk
High Risk - Zone AE
- Vacant property
- Property is on a flood plain, please review flood and insurance information and contact your own insurance company to verify
- Good current market cap rate
- Near schools
See more in Analysis
Annual Financial Highlights
Expected Rent
$10,260Expenses
-$3,097Property Taxes
-$1,400Loan Payments
-$4,893Net Cash Flow
$870See more in Financials
Similar Listings