$179,000
Rent Rate: $1,385 |
11.26% 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: $179,000
- Rent Range: $1335-$1435
- Rent Used In Calculations: $1,385
- Annual Taxes: $1,100
- Annual Insurance: $900
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $13,789
- Annual Net Income (finance 20% 30yr): $4,032
Leveraged Cash-on-Cash
- 1 Year: $4,032.11
- 5 Year: $5,809.52
- 15 Year: $11,163.06
Cap Rate
- 1 Year: 7.70%
- 5 Year: 8.67%
- 15 Year: 11.65%
Capital Appreciation
- 10 Year: $53,700
- 20 Year: $107,400
- 30 Year: $161,100