$177,000
Rent Rate: $1,325 |
9.26% ROI (leveraged)
3 Beds
2 Baths
1,232 Sq Ft
Garage/Carport: 1-Car
Built in 1950 Lot Size: ~.20 Acres Basement: N/A Plumbing: Sewer
Built in 1950 Lot Size: ~.20 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 3/13/2025
Property Calculations
- Purchase Price: $177,000
- Rent Range: $1275-$1375
- Rent Used In Calculations: $1,325
- Annual Taxes: $675
- Annual Insurance: $867
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,927
- Annual Net Income (finance 20% 30yr): $3,279
Leveraged Cash-on-Cash
- 1 Year: $3,279.13
- 5 Year: $4,982.11
- 15 Year: $10,013.60
Cap Rate
- 1 Year: 7.30%
- 5 Year: 8.22%
- 15 Year: 11.05%
Capital Appreciation
- 10 Year: $24,722
- 20 Year: $67,518
- 30 Year: $141,600