$174,000
Rent Rate: $1,350 |
9.04% ROI (leveraged)
3 Beds
2 Baths
1,168 Sq Ft
Garage/Carport: N/A
Built in 1951 Lot Size: ~.46 Acres Basement: N/A
Built in 1951 Lot Size: ~.46 Acres Basement: N/A
Projected Completion Date: 1/31/2025
Property Calculations
- Purchase Price: $174,000
- Rent Range: $1300-$1400
- Rent Used In Calculations: $1,350
- Annual Taxes: $1,150
- Annual Insurance: $962
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,630
- Annual Net Income (finance 20% 30yr): $3,146
Leveraged Cash-on-Cash
- 1 Year: $3,145.65
- 5 Year: $4,812.88
- 15 Year: $9,729.93
Cap Rate
- 1 Year: 7.26%
- 5 Year: 8.17%
- 15 Year: 10.98%
Capital Appreciation
- 10 Year: $24,303
- 20 Year: $66,373
- 30 Year: $139,200