$173,500
Rent Rate: $1,365 |
$357 Monthly Cashflow
4 Beds
2 Baths
1,680 Sq Ft
Garage/Carport: N/A
Built in 1950 Lot Size: ~.22 Acres Basement: N/A Plumbing: Sewer
Built in 1950 Lot Size: ~.22 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 2/12/2026
Property Calculations
- Purchase Price: $173,500
- Rent Range: $1315-$1415
- Rent Used In Calculations: $1,365
- Annual Taxes: $1,339
- Annual Insurance: $1,077
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $13,145
- Annual Net Income (finance 25% 30yr): $4,279
Leveraged Cash-on-Cash
- 1 Year: $4,278.97
- 5 Year: $5,974.88
- 15 Year: $11,078.91
Cap Rate
- 1 Year: 7.58%
- 5 Year: 8.53%
- 15 Year: 11.46%
Capital Appreciation
- 10 Year: $52,050
- 20 Year: $104,100
- 30 Year: $156,150