← All properties
Property details
Beds2
Baths1
Square feet846
Year built1962
Property typeSingle Family
CountyCrittenden County
Proforma Turnkey End Buyer
Cash on Cash15.10%
Cap Rate9.92%
IRR26.08%
DSCR2.11x
ARV$101,900
Purchase & Financing
| Purchase price | $104,900 |
| Closing costs | $1,019 |
| Down payment (32.1%) | $33,627 |
| Loan amount | $68,273 |
| Loan points | $1,365 |
| Interest rate | 6.00% |
| Loan term | 30 years |
| Total out of pocket | $36,011 |
Income & Expenses
| Monthly | Annual | |
|---|---|---|
| Gross rent | $995 | $11,940 |
| Vacancy | ($20) | ($239) |
| Property taxes | ($25) | ($300) |
| Insurance | ($58) | ($700) |
| Maintenance | ($29) | ($351) |
| Net operating income | $863 | $10,350 |
| Mortgage (P&I) | ($409) | ($4,912) |
| Net cash flow | $453 | $5,438 |
View full proforma & projections
Projections are based on current rent, taxes, insurance and financing assumptions and are estimates only. Verify all figures independently before investing.