$218,500
Rent Rate: $1,630 |
$342 Monthly Cashflow
3 Beds
2 Baths
1,162 Sq Ft
Garage/Carport: N/A
Built in 1920 Lot Size: ~.28 Acres Basement: N/A Plumbing: Sewer
Built in 1920 Lot Size: ~.28 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $218,500
- Rent Range: $1580-$1680
- Rent Used In Calculations: $1,630
- Annual Taxes: $1,466
- Annual Insurance: $1,850
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $15,266
- Annual Net Income (finance 25% 30yr): $4,101
Leveraged Cash-on-Cash
- 1 Year: $4,100.88
- 5 Year: $6,071.99
- 15 Year: $12,000.27
Cap Rate
- 1 Year: 6.99%
- 5 Year: 7.86%
- 15 Year: 10.57%
Capital Appreciation
- 10 Year: $65,550
- 20 Year: $131,100
- 30 Year: $196,650