$137,500
Rent Rate: $1,095 |
9.22% ROI (leveraged)
2 Beds
1 Baths
1,004 Sq Ft
Garage/Carport: N/A
Built in 1935 Lot Size: ~.32 Acres Basement: N/A Plumbing: Sewer
Built in 1935 Lot Size: ~.32 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 2/19/2025
Property Calculations
- Purchase Price: $137,500
- Rent Range: $1045-$1145
- Rent Used In Calculations: $1,095
- Annual Taxes: $1,115
- Annual Insurance: $813
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $10,029
- Annual Net Income (finance 20% 30yr): $2,535
Leveraged Cash-on-Cash
- 1 Year: $2,534.59
- 5 Year: $3,859.91
- 15 Year: $7,764.99
Cap Rate
- 1 Year: 7.29%
- 5 Year: 8.21%
- 15 Year: 11.03%
Capital Appreciation
- 10 Year: $19,205
- 20 Year: $52,450
- 30 Year: $110,000