$165,000
Rent Rate: $1,195 |
$298 Monthly Cashflow
3 Beds
2 Baths
1,150 Sq Ft
Garage/Carport: N/A
Built in 1959 Lot Size: ~.18 Acres Basement: N/A Plumbing: Septic
Built in 1959 Lot Size: ~.18 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Completed!
Property Calculations
- Purchase Price: $165,000
- Rent Range: $1145-$1245
- Rent Used In Calculations: $1,195
- Annual Taxes: $790
- Annual Insurance: $827
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $12,006
- Annual Net Income (finance 25% 30yr): $3,574
Leveraged Cash-on-Cash
- 1 Year: $3,574.22
- 5 Year: $5,121.42
- 15 Year: $9,782.55
Cap Rate
- 1 Year: 7.28%
- 5 Year: 8.19%
- 15 Year: 11.01%
Capital Appreciation
- 10 Year: $49,500
- 20 Year: $99,000
- 30 Year: $148,500