$159,500
Rent Rate: $1,250 |
$271 Monthly Cashflow
3 Beds
1 Baths
1,054 Sq Ft
Garage/Carport: N/A
Built in 1948 Lot Size: ~.18 Acres Basement: N/A Plumbing: Sewer
Built in 1948 Lot Size: ~.18 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 7/10/2025
Property Calculations
- Purchase Price: $159,500
- Rent Range: $1200-$1300
- Rent Used In Calculations: $1,250
- Annual Taxes: $1,352
- Annual Insurance: $897
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,401
- Annual Net Income (finance 25% 30yr): $3,250
Leveraged Cash-on-Cash
- 1 Year: $3,250.39
- 5 Year: $4,757.29
- 15 Year: $9,196.52
Cap Rate
- 1 Year: 7.15%
- 5 Year: 8.05%
- 15 Year: 10.81%
Capital Appreciation
- 10 Year: $47,850
- 20 Year: $95,700
- 30 Year: $143,550