$143,000
Rent Rate: $1,135 |
10.36% 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: $899
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $11,011
- Annual Net Income (finance 20% 30yr): $3,704
Leveraged Cash-on-Cash
- 1 Year: $3,703.56
- 5 Year: $5,123.86
- 15 Year: $9,399.18
Cap Rate
- 1 Year: 7.70%
- 5 Year: 8.67%
- 15 Year: 11.65%
Capital Appreciation
- 10 Year: $42,900
- 20 Year: $85,800
- 30 Year: $128,700