$163,500
Rent Rate: $1,195 |
8.71% 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: 3/21/2025
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: 9%
- Annual Net Income (cash): $11,759
- Annual Net Income (finance 20% 30yr): $2,847
Leveraged Cash-on-Cash
- 1 Year: $2,847.38
- 5 Year: $4,395.92
- 15 Year: $8,972.74
Cap Rate
- 1 Year: 7.19%
- 5 Year: 8.09%
- 15 Year: 10.88%
Capital Appreciation
- 10 Year: $22,836
- 20 Year: $62,368
- 30 Year: $130,800