$145,000
Rent Rate: $1,165 |
$310 Monthly Cashflow
3 Beds
1 Baths
1,144 Sq Ft
Garage/Carport: N/A
Built in 1968 Lot Size: ~.13 Acres Basement: N/A Plumbing: Septic
Built in 1968 Lot Size: ~.13 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $145,000
- Rent Range: $1115-$1215
- Rent Used In Calculations: $1,165
- Annual Taxes: $1,258
- Annual Insurance: $897
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $11,126
- Annual Net Income (finance 25% 30yr): $3,716
Leveraged Cash-on-Cash
- 1 Year: $3,716.35
- 5 Year: $5,152.10
- 15 Year: $9,472.29
Cap Rate
- 1 Year: 7.67%
- 5 Year: 8.64%
- 15 Year: 11.61%
Capital Appreciation
- 10 Year: $43,500
- 20 Year: $87,000
- 30 Year: $130,500