$149,350
Rent Rate: $1,175 |
9.92% ROI (leveraged)
3 Beds
2 Baths
1,563 Sq Ft
Garage/Carport: N/A
Built in 1924 Lot Size: ~.18 Acres Basement: N/A
Built in 1924 Lot Size: ~.18 Acres Basement: N/A
Projected Completion Date: 6/10/2024
Property Calculations
- Purchase Price: $149,350
- Rent Range: $1125-$1225
- Rent Used In Calculations: $1,175
- Annual Taxes: $1,080
- Annual Insurance: $646
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,105
- Annual Net Income (finance 20% 30yr): $2,964
Leveraged Cash-on-Cash
- 1 Year: $2,964.27
- 5 Year: $4,429.46
- 15 Year: $8,752.55
Cap Rate
- 1 Year: 7.44%
- 5 Year: 8.37%
- 15 Year: 11.25%
Capital Appreciation
- 10 Year: $20,860
- 20 Year: $56,970
- 30 Year: $119,480