$174,500
Rent Rate: $1,350 |
$299 Monthly Cashflow
4 Beds
2 Baths
2,293 Sq Ft
Garage/Carport: N/A
Built in 1910 Lot Size: ~.44 Acres Basement: N/A Plumbing: Sewer
Built in 1910 Lot Size: ~.44 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 7/8/2025
Property Calculations
- Purchase Price: $174,500
- Rent Range: $1300-$1400
- Rent Used In Calculations: $1,350
- Annual Taxes: $1,196
- Annual Insurance: $1,036
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,510
- Annual Net Income (finance 25% 30yr): $3,593
Leveraged Cash-on-Cash
- 1 Year: $3,592.87
- 5 Year: $5,245.04
- 15 Year: $10,115.64
Cap Rate
- 1 Year: 7.17%
- 5 Year: 8.07%
- 15 Year: 10.84%
Capital Appreciation
- 10 Year: $52,350
- 20 Year: $104,700
- 30 Year: $157,050