$150,000
Rent Rate: $1,150 |
12.67% ROI (leveraged)
3 Beds
1 Baths
1,066 Sq Ft
Garage/Carport: N/A
Built in 1970 Lot Size: ~.35 Acres Basement: N/A
Built in 1970 Lot Size: ~.35 Acres Basement: N/A
Projected Completion Date: Complete
Property Calculations
- Purchase Price: $150,000
- Rent Range: $1100-1200
- Rent Used In Calculations: $1,150
- Annual Taxes: $500
- Annual Insurance: $634
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $11,976.00
- Annual Net Income (finance 20% 30yr): $3,799.84
Leveraged Cash-on-Cash
- 1 Year: $3,799.84
- 5 Year: $5,344.00
- 15 Year: $9,980.36
Cap Rate
- 1 Year: 7.98%
- 5 Year: 8.99%
- 15 Year: 12.08%
Capital Appreciation
- 10 Year: $20,951
- 20 Year: $57,218
- 30 Year: $120,000