$163,500
Rent Rate: $1,195 |
10.46% ROI (leveraged)
3 Beds
1 Baths
1,320 Sq Ft
Garage/Carport: N/A
Built in 1960 Lot Size: ~.14 Acres Basement: N/A Plumbing: Sewer
Built in 1960 Lot Size: ~.14 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Completed!
Property Calculations
- Purchase Price: $163,500
- Rent Range: $1145-$1245
- Rent Used In Calculations: $1,195
- Annual Taxes: $410
- Annual Insurance: $880
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $12,333
- Annual Net Income (finance 20% 30yr): $3,421
Leveraged Cash-on-Cash
- 1 Year: $3,420.98
- 5 Year: $5,009.23
- 15 Year: $9,796.98
Cap Rate
- 1 Year: 7.54%
- 5 Year: 8.49%
- 15 Year: 11.41%
Capital Appreciation
- 10 Year: $49,050
- 20 Year: $98,100
- 30 Year: $147,150