$270,000
Rent Rate: $1,925 |
$342 Monthly Cashflow
4 Beds
2.5 Baths
1,912 Sq Ft
Garage/Carport: 2-Car
Built in 2023 Lot Size: ~.34 Acres Basement: N/A Plumbing: Septic
Built in 2023 Lot Size: ~.34 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $270,000
- Rent Range: $1875-$1975
- Rent Used In Calculations: $1,925
- Annual Taxes: $2,365
- Annual Insurance: $764
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $18,816
- Annual Net Income (finance 25% 30yr): $4,099
Leveraged Cash-on-Cash
- 1 Year: $4,098.91
- 5 Year: $6,525.48
- 15 Year: $13,831.15
Cap Rate
- 1 Year: 6.97%
- 5 Year: 7.84%
- 15 Year: 10.54%
Capital Appreciation
- 10 Year: $81,000
- 20 Year: $162,000
- 30 Year: $243,000