$183,000
Rent Rate: $1,365 |
9.62% ROI (leveraged)
3 Beds
1 Baths
1,092 Sq Ft
Garage/Carport: Carport
Built in 1969 Lot Size: ~.56 Acres Basement: N/A
Built in 1969 Lot Size: ~.56 Acres Basement: N/A
Projected Completion Date: 1/22/2025
Property Calculations
- Purchase Price: $183,000
- Rent Range: $1315-$1415
- Rent Used In Calculations: $1,365
- Annual Taxes: $490
- Annual Insurance: $920
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $13,496
- Annual Net Income (finance 20% 30yr): $3,521
Leveraged Cash-on-Cash
- 1 Year: $3,520.88
- 5 Year: $5,297.69
- 15 Year: $10,550.18
Cap Rate
- 1 Year: 7.37%
- 5 Year: 8.30%
- 15 Year: 11.15%
Capital Appreciation
- 10 Year: $25,560
- 20 Year: $69,806
- 30 Year: $146,400