$143,500
Rent Rate: $1,225 |
9.31% ROI (leveraged)
4 Beds
2 Baths
2,088 Sq Ft Garage/Carport: N/A
Built in 1920 Lot Size: ~.23 Acres Basement: N/A Plumbing: Sewer
Built in 1920 Lot Size: ~.23 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 3/31/2025
Property Calculations
- Purchase Price: $143,500
- Rent Range: $1175-$1275
- Rent Used In Calculations: $1,225
- Annual Taxes: $1,975
- Annual Insurance: $907
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $10,495
- Annual Net Income (finance 20% 30yr): $2,673
Leveraged Cash-on-Cash
- 1 Year: $2,673.14
- 5 Year: $4,064.81
- 15 Year: $8,152.83
Cap Rate
- 1 Year: 7.31%
- 5 Year: 8.23%
- 15 Year: 11.06%
Capital Appreciation
- 10 Year: $43,050
- 20 Year: $86,100
- 30 Year: $129,150