$170,000
Rent Rate: $1,325 |
$373 Monthly Cashflow
4 Beds
2 Baths
1,290 Sq Ft
Garage/Carport: N/A
Built in 1940 Lot Size: ~.26 Acres Basement: N/A Plumbing: Sewer
Built in 1940 Lot Size: ~.26 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 12/08/2025
Property Calculations
- Purchase Price: $170,000
- Rent Range: $1275-$1375
- Rent Used In Calculations: $1,325
- Annual Taxes: $1,023
- Annual Insurance: $914
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $13,168
- Annual Net Income (finance 25% 30yr): $4,481
Leveraged Cash-on-Cash
- 1 Year: $4,480.83
- 5 Year: $6,178.27
- 15 Year: $11,290.74
Cap Rate
- 1 Year: 7.75%
- 5 Year: 8.72%
- 15 Year: 11.72%
Capital Appreciation
- 10 Year: $51,000
- 20 Year: $102,000
- 30 Year: $153,000