$157,500
Rent Rate: $1,200 |
10.69% ROI (leveraged)
3 Beds
2 Baths
1,052 Sq Ft
Garage/Carport: N/A
Built in 1957 Lot Size: ~.70 Acres Basement: N/A
Built in 1957 Lot Size: ~.70 Acres Basement: N/A
Projected Completion Date: Completed!
Property Calculations
- Purchase Price: $157,500
- Rent Range: $1150-$1250
- Rent Used In Calculations: $1,200
- Annual Taxes: $450
- Annual Insurance: $703
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,951
- Annual Net Income (finance 20% 30yr): $3,366
Leveraged Cash-on-Cash
- 1 Year: $3,366.03
- 5 Year: $4,938.92
- 15 Year: $9,590.01
Cap Rate
- 1 Year: 7.59%
- 5 Year: 8.54%
- 15 Year: 11.48%
Capital Appreciation
- 10 Year: $21,998
- 20 Year: $60,079
- 30 Year: $126,000