$159,500
Rent Rate: $1,250 |
11.14%% ROI (leveraged)
3 Beds
2 Baths
988 Sq Ft
Garage/Carport: 1-Car
Built in 1995 Lot Size: ~.6 Acres Basement: N/A Plumbing: Septic
Built in 1995 Lot Size: ~.6 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Completed!
Property Calculations
- Purchase Price: $159,500
- Rent Range: $1200-$1300
- Rent Used In Calculations: $1,250
- Annual Taxes: $995
- Annual Insurance: $1,007
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $12,248
- Annual Net Income (finance 20% 30yr): $3,554
Leveraged Cash-on-Cash
- 1 Year: $3,554.01
- 5 Year: $5,133.45
- 15 Year: $9,888.94
Cap Rate
- 1 Year: 7.68%
- 5 Year: 8.64%
- 15 Year: 11.62%
Capital Appreciation
- 10 Year: $47,850
- 20 Year: $95,700
- 30 Year: $143,550