$163,000
Rent Rate: $1,210 |
9.40% ROI (leveraged)
3 Beds
2 Baths
970 Sq Ft
Garage/Carport: N/A
Built in 1935 Lot Size: ~.73 Acres Basement: N/A Plumbing: Sewer
Built in 1935 Lot Size: ~.73 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 5/7/2025
Property Calculations
- Purchase Price: $163,000
- Rent Range: $1160-$1260
- Rent Used In Calculations: $1,210
- Annual Taxes: $470
- Annual Insurance: $795
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,948
- Annual Net Income (finance 20% 30yr): $3,063
Leveraged Cash-on-Cash
- 1 Year: $3,063.44
- 5 Year: $4,636.58
- 15 Year: $9,286.79
Cap Rate
- 1 Year: 7.33%
- 5 Year: 8.25%
- 15 Year: 11.09%
Capital Appreciation
- 10 Year: $48,900
- 20 Year: $97,800
- 30 Year: $146,700