$143,000
Rent Rate: $1,135 |
10.91% ROI (leveraged)
3 Beds
1 Baths
980 Sq Ft
Garage/Carport: N/A
Built in 1940 Lot Size: ~.16 Acres Basement: N/A Plumbing: Septic
Built in 1940 Lot Size: ~.16 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $143,000
- Rent Range: $1085-$1185
- Rent Used In Calculations: $1,135
- Annual Taxes: $1,029
- Annual Insurance: $994
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $10,916
- Annual Net Income (finance 20% 30yr): $3,121
Leveraged Cash-on-Cash
- 1 Year: $3,121.39
- 5 Year: $4,529.77
- 15 Year: $8,768.33
Cap Rate
- 1 Year: 7.63%
- 5 Year: 8.59%
- 15 Year: 11.55%
Capital Appreciation
- 10 Year: $42,900
- 20 Year: $85,800
- 30 Year: $128,700