Little Rock Deal Analysis
Let's look at deal analysis for Little Rock, AR and for 
32 10 20% Down Rental Properties (no Owner-Occupant).
The analysis is based on The World's Greatest Real Estate Deal Analysis Spreadsheet™ (shown above)... a free spreadsheet download you can use to analyze your own deals.
Typical 20% Down Payment Little Rock, Arkansas Rental Property
|
Typical 20% Down Payment Little Rock, Arkansas Rental Property
|
|
Purchase Inputs
|
|
|
Percents
|
Dollars/#
|
|
ARV
|
|
$170,039
|
|
Purchase Price
|
|
$170,039
|
|
Seller Concessions
|
—
|
$0
|
|
Down Payment
|
20.000%
|
$34,008
|
|
Closing Costs
|
1.000%
|
$1,700
|
|
Rent Ready Costs
|
|
$0
|
|
Cumulative Negative Cash Flow
|
|
$36,946
|
|
Total Invested
|
|
$72,654
|
|
Mortgage
|
|
Mortgage Amount
|
|
$136,031.20
|
|
Mortgage Interest Rate
|
7.000%
|
|
|
Loan Term
|
|
360
|
|
Private Mortgage Insurance
|
0%
|
$0
|
|
Drop PMI LTV
|
0.000%
|
|
|
Income
|
|
Monthly Rent
|
|
$1,155
$1155.00
|
|
Other Income
|
|
$0
|
|
Annual Expenses
|
|
Vacancy Rate
|
3.000%
|
$416
|
|
Property Taxes
|
0.943%
|
$1,603
|
|
Property Insurance
|
2.191%
|
$3,726
|
|
HOA Dues
|
|
$0
|
|
Utilities
|
|
$0
|
|
Other Expenses 1
|
|
$0
|
|
Other Expenses 2
|
|
$0
|
|
Maintenance
|
10.000%
|
|
|
CapEx
|
|
$0
|
|
Management
|
0.000%
|
|
|
Depreciation Details
|
|
Land Value
|
15.000%
|
$25,506
|
|
Property Type (C or R)
|
R
|
27.5
|
|
Effective Income Tax Rate
|
15.000%
|
|
| Property Value |
1 |
2 |
3 |
4 |
5 |
| ARV at End of Year |
$175,140 |
$180,394 |
$185,806 |
$191,380 |
$197,122 |
| Appreciation Rate |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| Appreciation Dollar |
$5,101 |
$5,254 |
$5,412 |
$5,574 |
$5,741 |
| Monthly Income |
1 |
2 |
3 |
4 |
5 |
| Rent Appreciation Rate |
|
3.000% |
3.000% |
3.000% |
3.000% |
| Monthly Rent |
$1,155 |
$1,190 |
$1,225 |
$1,262 |
$1,300 |
| Monthly Other Income Appreciation Rate |
|
3.000% |
3.000% |
3.000% |
3.000% |
| Monthly Other Income |
$0 |
$0 |
$0 |
$0 |
$0 |
| Monthly Gross Potential Income |
$1,155 |
$1,190 |
$1,225 |
$1,262 |
$1,300 |
| Vacancy Percent |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| Monthly Vacancy Dollar |
$35 |
$36 |
$37 |
$38 |
$39 |
| Monthly Gross Operating Income |
$1,120 |
$1,154 |
$1,189 |
$1,224 |
$1,261 |
| Annual Income |
1 |
2 |
3 |
4 |
5 |
| Annual Rent |
$13,860 |
$14,276 |
$14,704 |
$15,145 |
$15,600 |
| Annual Other Income |
$0 |
$0 |
$0 |
$0 |
$0 |
| Annual Gross Potential Income |
$13,860 |
$14,276 |
$14,704 |
$15,145 |
$15,600 |
| Annual Vacancy Dollar |
$416 |
$428 |
$441 |
$454 |
$468 |
| Annual Gross Operating Income |
$13,444 |
$13,848 |
$14,263 |
$14,691 |
$15,132 |
| Annual Expenses |
1 |
2 |
3 |
4 |
5 |
| Property Taxes Percent |
0.943% |
0.943% |
0.943% |
0.943% |
0.943% |
| Property Taxes Dollar |
$1,603 |
$1,652 |
$1,701 |
$1,752 |
$1,805 |
| Insurance Percent |
2.191% |
2.191% |
2.191% |
2.191% |
2.191% |
| Insurance Dollar |
$3,726 |
$3,837 |
$3,952 |
$4,071 |
$4,193 |
| HOA Appreciation Rate |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| HOA Dues Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Utilities Appreciation Rate |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| Utilities Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Other Expense 1 Appreciation Rate |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| Other Expense 1 Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Other Expense 2 Appreciation Rate |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| Other Expense 2 Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Maintenance Percent |
10.000% |
10.000% |
10.000% |
10.000% |
10.000% |
| Maintenance Dollar |
$1,344 |
$1,385 |
$1,426 |
$1,469 |
$1,513 |
| CapEx Appreciation Rate |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| CapEx Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Property Management Percent |
0.000% |
0.000% |
0.000% |
0.000% |
0.000% |
| Property Management Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Annual Operating Expenses |
$6,673 |
$6,874 |
$7,080 |
$7,292 |
$7,511 |
| Net Operating Income |
1 |
2 |
3 |
4 |
5 |
| Net Operating Income (NOI) |
$6,771 |
$6,974 |
$7,183 |
$7,399 |
$7,621 |
| Mortgage |
1 |
2 |
3 |
4 |
5 |
| Total Annual P&I Payments |
$10,860 |
$10,860 |
$10,860 |
$10,860 |
$10,860 |
| Principal |
$1,382 |
$1,482 |
$1,589 |
$1,704 |
$1,827 |
| Interest |
$9,478 |
$9,379 |
$9,271 |
$9,157 |
$9,033 |
| Loan Balance at End of Year |
$134,649 |
$133,168 |
$131,579 |
$129,875 |
$128,048 |
| Loan-To-Value |
76.881% |
73.820% |
70.815% |
67.862% |
64.959% |
| Private Mortgage Insurance (PMI) Rate |
0.000% |
0.000% |
0.000% |
0.000% |
0.000% |
| Private Mortgage Insurance Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Equity |
1 |
2 |
3 |
4 |
5 |
| ARV - Loan Balance at End of Year |
$40,491 |
$47,227 |
$54,227 |
$61,505 |
$69,074 |
| Cash Flow |
1 |
2 |
3 |
4 |
5 |
| Annual Cash Flow |
-$4,089 |
-$3,886 |
-$3,677 |
-$3,462 |
-$3,240 |
| Monhtly Cash Flow |
-$341 |
-$324 |
-$306 |
-$288 |
-$270 |
| Cash on Cash Return on Investment |
-0.056% |
-0.053% |
-0.051% |
-0.048% |
-0.045% |
| Cap Rate |
|
|
|
|
|
| DSCR |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Negative Cash Flow |
$0 |
$0 |
$0 |
$0 |
$0 |
| Cumulative Negative Cash Flow |
$0 |
$0 |
$0 |
$0 |
$0 |