$177,000
Rent Rate: $1,375 |
13.34% ROI (leveraged)
4 Beds
2 Baths
1,314 Sq Ft
Garage/Carport: 1-Car
Built in 1958 Lot Size: ~.22 Acres Basement: N/A
Built in 1958 Lot Size: ~.22 Acres Basement: N/A
Projected Completion Date: Complete
Property Calculations
- Purchase Price: $177,000
- Rent Range: $1325-$1425
- Rent Used In Calculations: $1,375
- Annual Taxes: $1,175
- Annual Insurance: $955
- HOA Fees: 0
- Property Management Fees: 0%
- Annual Net Income (cash): $14,370.00
- Annual Net Income (finance 20% 30yr): $4,722.13
Leveraged Cash-on-Cash
- 1 Year: $4,722.13
- 5 Year: $6,525.69
- 15 Year: $12,088.04
Cap Rate
- 1 Year: 8.12%
- 5 Year: 9.14%
- 15 Year: 12.28%
Capital Appreciation
- 10 Year: $24,722
- 20 Year: $67,518
- 30 Year: $141,600