$179,500
Rent Rate: $1,425 |
$372 Monthly Cashflow
4 Beds
2 Baths
1,533 Sq Ft
Garage/Carport: 2-Car
Built in 1956 Lot Size: ~.60 Acres Basement: N/A Plumbing: Septic
Built in 1956 Lot Size: ~.60 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: 1/13/2026
Property Calculations
- Purchase Price: $179,500
- Rent Range: $1375-$1475
- Rent Used In Calculations: $1,425
- Annual Taxes: $1,661
- Annual Insurance: $950
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $13,634
- Annual Net Income (finance 25% 30yr): $4,461
Leveraged Cash-on-Cash
- 1 Year: $4,461.37
- 5 Year: $6,220.67
- 15 Year: $11,514.68
Cap Rate
- 1 Year: 7.60%
- 5 Year: 8.55%
- 15 Year: 11.49%
Capital Appreciation
- 10 Year: $53,850
- 20 Year: $107,700
- 30 Year: $161,550