$138,000
Rent Rate: $1,100 |
9.56% ROI (leveraged)
3 Beds
1 Baths
1,299 Sq Ft
Garage/Carport: N/A
Built in 1930 Lot Size: ~.14 Acres Basement: N/A
Built in 1930 Lot Size: ~.14 Acres Basement: N/A
Projected Completion Date: 5/9/2024
Property Calculations
- Purchase Price: $138,000
- Rent Range: $1050-$1150
- Rent Used In Calculations: $1,100
- Annual Taxes: $1,400
- Annual Insurance: $451
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $10,161
- Annual Net Income (finance 20% 30yr): $2,638.93
Leveraged Cash-on-Cash
- 1 Year: $2,638.93
- 5 Year: $3,967.71
- 15 Year: $7,919.23
Cap Rate
- 1 Year: 7.36%
- 5 Year: 8.29%
- 15 Year: 11.14%
Capital Appreciation
- 10 Year: $19,275
- 20 Year: $52,641
- 30 Year: $110,400