RC Hawthorn Plan, Cottages at Clear Creek,Springdale,AR,72764

Investment Highlights

Rental property for sale in Springdale at RC Hawthorn Plan, Cottages at Clear Creek, Springdale, AR, 72764 priced at $268,500 pairs $1,860/mo rent with $246/mo cash flow after a $1,314/mo payment. Total monthly income equals $1,860/mo, and annual cash flow comes to $2,954/yr on $89,008 invested. Return on cash invested is 23.23% in year one, and rental yield stands at 8.31% on a $268,500 basis. Equity gained on principal adds $1,733/yr, and 5% annual appreciation accumulates to $74,182 by year five. Five-year ROI measures 120.43% and total cumulative return in cash reaches $107,194. For financing, Ziffy Mortgage’s DSCR program evaluates $1,860/mo property income against a $1,314/mo payment instead of your W2s, 1099s, or Tax returns.