$179,000
Rent Rate: $1,400 |
9.86% ROI (leveraged)
3 Beds
2 Baths
1,657 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: 1/30/2025
Property Calculations
- Purchase Price: $179,000
- Rent Range: $1350-$1450
- Rent Used In Calculations: $1,400
- Annual Taxes: $1,100
- Annual Insurance: $900
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $13,288
- Annual Net Income (finance 20% 30yr): $3,531
Leveraged Cash-on-Cash
- 1 Year: $3,531.11
- 5 Year: $5,283.96
- 15 Year: $10,456.76
Cap Rate
- 1 Year: 7.42%
- 5 Year: 8.36%
- 15 Year: 11.23%
Capital Appreciation
- 10 Year: $25,001
- 20 Year: $68,280
- 30 Year: $143,200