$159,000
Rent Rate: $1,270 |
9.38% ROI (leveraged)
3 Beds
2 Baths
1,650 Sq Ft
Garage/Carport: N/A
Built in 1938 Lot Size: ~.54 Acres Basement: N/A
Built in 1938 Lot Size: ~.54 Acres Basement: N/A
Projected Completion Date: 2/20/2025
Property Calculations
- Purchase Price: $159,000
- Rent Range: $1220-$1320
- Rent Used In Calculations: $1,270
- Annual Taxes: $1,200
- Annual Insurance: $1,018
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,650
- Annual Net Income (finance 20% 30yr): $2,984
Leveraged Cash-on-Cash
- 1 Year: $2,983.67
- 5 Year: $4,523.08
- 15 Year: $9,059.28
Cap Rate
- 1 Year: 7.33%
- 5 Year: 8.25%
- 15 Year: 11.08%
Capital Appreciation
- 10 Year: $22,208
- 20 Year: $60,651
- 30 Year: $127,200