$138,500
Rent Rate: $1,050 |
9.41% ROI (leveraged)
3 Beds
2 Baths
1,166 Sq Ft
Garage/Carport: N/A
Built in 1920 Lot Size: ~.12 Acres Basement: N/A
Built in 1920 Lot Size: ~.12 Acres Basement: N/A
Projected Completion Date: 5/29/2024
Property Calculations
- Purchase Price: $138,500
- Rent Range: $1000-$1100
- Rent Used In Calculations: $1,050
- Annual Taxes: $700
- Annual Insurance: $609
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $10,157
- Annual Net Income (finance 20% 30yr): $2,608
Leveraged Cash-on-Cash
- 1 Year: $2,607.68
- 5 Year: $3,933.52
- 15 Year: $7,882.66
Cap Rate
- 1 Year: 7.33%
- 5 Year: 8.25%
- 15 Year: 11.09%
Capital Appreciation
- 10 Year: $19,345
- 20 Year: $52,832
- 30 Year: $110,800