$225,000
Rent Rate: $1,775 |
$462 Monthly Cashflow
4 Beds
2 Baths
1,950 Sq Ft
Garage/Carport: 2-Car
Built in 1971 Lot Size: ~.58 Acres Basement: Unfinished Plumbing: Septic
Built in 1971 Lot Size: ~.58 Acres Basement: Unfinished Plumbing: Septic
Projected Completion Date: 2/9/2026
Property Calculations
- Purchase Price: $225,000
- Rent Range: $1725-$1825
- Rent Used In Calculations: $1,775
- Annual Taxes: $2,046
- Annual Insurance: $1,151
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $17,038
- Annual Net Income (finance 25% 30yr): $5,540
Leveraged Cash-on-Cash
- 1 Year: $5,540.27
- 5 Year: $7,738.63
- 15 Year: $14,354.32
Cap Rate
- 1 Year: 7.57%
- 5 Year: 8.52%
- 15 Year: 11.45%
Capital Appreciation
- 10 Year: $67,500
- 20 Year: $135,000
- 30 Year: $202,500