$170,000
Rent Rate: $1,385 |
9.40% ROI (leveraged)
3 Beds
2 Baths
1,733 Sq Ft
Garage/Carport: N/A
Built in 1970 Lot Size: ~.35 Acres Basement: N/A
Built in 1970 Lot Size: ~.35 Acres Basement: N/A
Projected Completion Date: 2/25/2025
Property Calculations
- Purchase Price: $170,000
- Rent Range: $1335-$1435
- Rent Used In Calculations: $1,385
- Annual Taxes: $1,735
- Annual Insurance: $927
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,462
- Annual Net Income (finance 20% 30yr): $3,196
Leveraged Cash-on-Cash
- 1 Year: $3,195.88
- 5 Year: $4,844.18
- 15 Year: $9,697.01
Cap Rate
- 1 Year: 7.33%
- 5 Year: 8.25%
- 15 Year: 11.09%
Capital Appreciation
- 10 Year: $23,744
- 20 Year: $64,847
- 30 Year: $136,000