$162,750
Rent Rate: $1,265 |
10.91% ROI (leveraged)
3 Beds
2 Baths
1,504 Sq Ft
Garage/Carport: N/A
Built in 1948 Lot Size: ~.65 Acres Basement: N/A Plumbing: Septic
Built in 1948 Lot Size: ~.65 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Completed!
Property Calculations
- Purchase Price: $162,750
- Rent Range: $1215-$1315
- Rent Used In Calculations: $1,265
- Annual Taxes: $1,010
- Annual Insurance: $990
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $12,421
- Annual Net Income (finance 20% 30yr): $3,550
Leveraged Cash-on-Cash
- 1 Year: $3,549.86
- 5 Year: $5,151.52
- 15 Year: $9,974.14
Cap Rate
- 1 Year: 7.63%
- 5 Year: 8.59%
- 15 Year: 11.54%
Capital Appreciation
- 10 Year: $48,825
- 20 Year: $97,650
- 30 Year: $146,475