$177,000
Rent Rate: $1,325 |
8.45% ROI (leveraged)
3 Beds
2 Baths
1,334 Sq Ft
Garage/Carport: N/A
Built in 1967 Lot Size: ~.2 Acres Basement: N/A Plumbing: Septic
Built in 1967 Lot Size: ~.2 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: 6/19/2025
Property Calculations
- Purchase Price: $177,000
- Rent Range: $1275-$1375
- Rent Used In Calculations: $1,325
- Annual Taxes: $752
- Annual Insurance: $932
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,785
- Annual Net Income (finance 20% 30yr): $3,740
Leveraged Cash-on-Cash
- 1 Year: $3,740.12
- 5 Year: $5,425.28
- 15 Year: $10,401.81
Cap Rate
- 1 Year: 7.22%
- 5 Year: 8.13%
- 15 Year: 10.93%
Capital Appreciation
- 10 Year: $53,100
- 20 Year: $106,200
- 30 Year: $159,300