$137,250
Rent Rate: $1,135 |
9.60% ROI (leveraged)
3 Beds
1 Baths
967 Sq Ft
Garage/Carport: N/A
Built in 1950 Lot Size: ~.21 Acres Basement: N/A
Built in 1950 Lot Size: ~.21 Acres Basement: N/A
Projected Completion Date: 1/29/2025
Property Calculations
- Purchase Price: $137,250
- Rent Range: $1085-$1185
- Rent Used In Calculations: $1,135
- Annual Taxes: $1,495
- Annual Insurance: $782
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $10,117
- Annual Net Income (finance 20% 30yr): $2,636
Leveraged Cash-on-Cash
- 1 Year: $2,636.01
- 5 Year: $3,974.79
- 15 Year: $7,914.69
Cap Rate
- 1 Year: 7.37%
- 5 Year: 8.30%
- 15 Year: 11.15%
Capital Appreciation
- 10 Year: $19,170
- 20 Year: $52,355
- 30 Year: $109,800