$158,000
Rent Rate: $1,200 |
8.45% ROI (leveraged)
3 Beds
2 Baths
1,302 Sq Ft
Garage/Carport: Carport
Built in 1957 Lot Size: ~.10 Acres Basement: N/A
Built in 1957 Lot Size: ~.10 Acres Basement: N/A
Projected Completion Date: 9/24/2024
Property Calculations
- Purchase Price: $158,000
- Rent Range: $1150-$1250
- Rent Used In Calculations: $1,200
- Annual Taxes: $670
- Annual Insurance: $1,153
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,281
- Annual Net Income (finance 20% 30yr): $2,669
Leveraged Cash-on-Cash
- 1 Year: $2,668.78
- 5 Year: $4,157.57
- 15 Year: $8,549.32
Cap Rate
- 1 Year: 7.14%
- 5 Year: 8.04%
- 15 Year: 10.80%
Capital Appreciation
- 10 Year: $22,068
- 20 Year: $60,270
- 30 Year: $126,400