$283,000
Rent Rate: $2,100 |
9.80% ROI (leveraged)
4 Beds
3 Baths
1,800 Sq Ft
Garage/Carport: Carport
Built in 1965 Lot Size: ~.47 Acres Basement: N/A
Built in 1965 Lot Size: ~.47 Acres Basement: N/A
Projected Completion Date: Complete
Property Calculations
- Purchase Price: $283,000
- Rent Range: $2050-$2150
- Rent Used In Calculations: $2,100
- Annual Taxes: $1,295
- Annual Insurance: $664
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $20,973
- Annual Net Income (finance 20% 30yr): $5,547
Leveraged Cash-on-Cash
- 1 Year: $5,547.31
- 5 Year: $8,307.24
- 15 Year: $16,469.38
Cap Rate
- 1 Year: 7.41%
- 5 Year: 8.34%
- 15 Year: 11.21%
Capital Appreciation
- 10 Year: $39,527
- 20 Year: $107,952
- 30 Year: $226,400