$162,000
Rent Rate: $1,195 |
$376 Monthly Cashflow
2 Beds
2 Baths
925 Sq Ft
Garage/Carport: N/A
Built in 1952 Lot Size: ~1.72 Acres Basement: N/A Plumbing: Sewer
Built in 1952 Lot Size: ~1.72 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 2/12/2026
Property Calculations
- Purchase Price: $162,000
- Rent Range: $1145-$1245
- Rent Used In Calculations: $1,195
- Annual Taxes: $435
- Annual Insurance: $735
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $12,453
- Annual Net Income (finance 25% 30yr): $4,517
Leveraged Cash-on-Cash
- 1 Year: $4,174.64
- 5 Year: $5,777.95
- 15 Year: $10,612.14
Cap Rate
- 1 Year: 7.69%
- 5 Year: 8.65%
- 15 Year: 11.63%
Capital Appreciation
- 10 Year: $48,600
- 20 Year: $97,200
- 30 Year: $145,800