$148,000
Rent Rate: $1,150 |
9.39% ROI (leveraged)
3 Beds
2 Baths
1,050 Sq Ft Garage/Carport: Carport
Built in 1968 Lot Size: ~.20 Acres Basement: N/A
Built in 1968 Lot Size: ~.20 Acres Basement: N/A
Projected Completion Date: 8/23/2024
Property Calculations
- Purchase Price: $148,000
- Rent Range: $1100-$1200
- Rent Used In Calculations: $1,150
- Annual Taxes: $751
- Annual Insurance: $961
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $10,846
- Annual Net Income (finance 20% 30yr): $2,779
Leveraged Cash-on-Cash
- 1 Year: $2,778.85
- 5 Year: $4,210.02
- 15 Year: $8,432.33
Cap Rate
- 1 Year: 7.33%
- 5 Year: 8.25%
- 15 Year: 11.08%
Capital Appreciation
- 10 Year: $20,671
- 20 Year: $56,455
- 30 Year: $118,400