$146,000
Rent Rate: $1,175 |
$407 Monthly Cashflow
3 Beds
2 Baths
1,100 Sq Ft
Garage/Carport: N/A
Built in 1949 Lot Size: ~.14 Acres Basement: N/A Plumbing: Sewer
Built in 1949 Lot Size: ~.14 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 1/29/2026
Property Calculations
- Purchase Price: $146,000
- Rent Range: $1125-$1225
- Rent Used In Calculations: $1,175
- Annual Taxes: $250
- Annual Insurance: $798
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $12,347
- Annual Net Income (finance 25% 30yr): $4,886
Leveraged Cash-on-Cash
- 1 Year: $4,886.25
- 5 Year: $6,475.58
- 15 Year: $11,268.52
Cap Rate
- 1 Year: 8.46%
- 5 Year: 9.52%
- 15 Year: 12.79%
Capital Appreciation
- 10 Year: $43,800
- 20 Year: $87,600
- 30 Year: $131,400