$284,900
Rent Rate: $2,195 |
$624 Monthly Cashflow
5 Beds
3 Baths
2,153 Sq Ft
Garage/Carport: 2-Car
Built in 2023 Lot Size: ~.20 Acres Basement: N/A Plumbing: Sewer
Built in 2023 Lot Size: ~.20 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $284,900
- Rent Range: $2145-$2245
- Rent Used In Calculations: $2,195
- Annual Taxes: $2,380
- Annual Insurance: $600
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $22,043
- Annual Net Income (finance 25% 30yr): $7,484
Leveraged Cash-on-Cash
- 1 Year: $7,484.32
- 5 Year: $10,325.03
- 15 Year: $18,882.94
Cap Rate
- 1 Year: 7.74%
- 5 Year: 8.71%
- 15 Year: 11.70%
Capital Appreciation
- 10 Year: $85,470
- 20 Year: $170,940
- 30 Year: $256,410