$186,500
Rent Rate: $1,515 |
9.58% ROI (leveraged)
4 Beds
2 Baths
1,836 Sq Ft
Garage/Carport: N/A
Built in 1967 Lot Size: ~.35 Acres Basement: Unfinished
Built in 1967 Lot Size: ~.35 Acres Basement: Unfinished
Projected Completion Date: 1/31/2025
Property Calculations
- Purchase Price: $186,500
- Rent Range: $1465-$1565
- Rent Used In Calculations: $1,515
- Annual Taxes: $1,930
- Annual Insurance: $874
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $13,740
- Annual Net Income (finance 20% 30yr): $3,574
Leveraged Cash-on-Cash
- 1 Year: $3,574.11
- 5 Year: $5,390.65
- 15 Year: $10,740.73
Cap Rate
- 1 Year: 7.37%
- 5 Year: 8.29%
- 15 Year: 11.14%
Capital Appreciation
- 10 Year: $26,049
- 20 Year: $71,141
- 30 Year: $149,200