$178,000
Rent Rate: $1,350 |
10.36% ROI (leveraged)
3 Beds
2 Baths
1,235 Sq Ft
Garage/Carport: N/A
Built in 1930 Lot Size: ~.18 Acres Basement: N/A
Built in 1930 Lot Size: ~.18 Acres Basement: N/A
Projected Completion Date: Completed
Property Calculations
- Purchase Price: $178,000
- Rent Range: $1300-$1400
- Rent Used In Calculations: $1,350
- Annual Taxes: $1,100
- Annual Insurance: $900
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $13,390
- Annual Net Income (finance 20% 30yr): $3,688
Leveraged Cash-on-Cash
- 1 Year: $3,687.62
- 5 Year: $5,413.77
- 15 Year: $10,612.46
Cap Rate
- 1 Year: 7.52%
- 5 Year: 8.47%
- 15 Year: 11.38%
Capital Appreciation
- 10 Year: $53,400
- 20 Year: $106,800
- 30 Year: $160,200