$177,000
Rent Rate: $1,375 |
11.01% 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: 5%
- Annual Net Income (cash): $13,545.
- Annual Net Income (finance 20% 30yr): $3,897.13
Leveraged Cash-on-Cash
- 1 Year: $3,897.13
- 5 Year: $5,634.29
- 15 Year: $10,890.07
Cap Rate
- 1 Year: 7.65%
- 5 Year: 8.61%
- 15 Year: 11.58%
Capital Appreciation
- 10 Year: $24,722
- 20 Year: $67,518
- 30 Year: $141,600