$162,750
Rent Rate: $1,265 |
9.04% 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: 3/28/2025
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: 9%
- Annual Net Income (cash): $11,814
- Annual Net Income (finance 20% 30yr): $2,943
Leveraged Cash-on-Cash
- 1 Year: $2,942.66
- 5 Year: $4,502.28
- 15 Year: $9,101.62
Cap Rate
- 1 Year: 7.26%
- 5 Year: 8.17%
- 15 Year: 10.98%
Capital Appreciation
- 10 Year: $48,825
- 20 Year: $97,650
- 30 Year: $146,475