$170,000
Rent Rate: $1,300 |
$319 Monthly Cashflow
3 Beds
2 Baths
1,050 Sq Ft
Garage/Carport: N/A
Built in 1950 Lot Size: ~.4 Acres Basement: N/A Plumbing: Septic
Built in 1950 Lot Size: ~.4 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: 3/2/2026
Property Calculations
- Purchase Price: $170,000
- Rent Range: $1250-$1350
- Rent Used In Calculations: $1,300
- Annual Taxes: $1,438
- Annual Insurance: $866
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $12,516
- Annual Net Income (finance 25% 30yr): $3,829
Leveraged Cash-on-Cash
- 1 Year: $3,828.83
- 5 Year: $5,443.59
- 15 Year: $10,303.39
Cap Rate
- 1 Year: 7.36%
- 5 Year: 8.29%
- 15 Year: 11.14%
Capital Appreciation
- 10 Year: $51,000
- 20 Year: $102,000
- 30 Year: $153,000