$229,000
Rent Rate: $1,725 |
$466 Monthly Cashflow
4 Beds
2 Baths
1,531 Sq Ft
Garage/Carport: N/A
Built in 1957 Lot Size: ~.19 Acres Basement: N/A Plumbing: Sewer
Built in 1957 Lot Size: ~.19 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $229,000
- Rent Range: $1675-$1775
- Rent Used In Calculations: $1,725
- Annual Taxes: $1,383
- Annual Insurance: $988
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $17,294
- Annual Net Income (finance 25% 30yr): $5,592
Leveraged Cash-on-Cash
- 1 Year: $5,591.87
- 5 Year: $7,820.66
- 15 Year: $14,534.87
Cap Rate
- 1 Year: 7.55%
- 5 Year: 8.50%
- 15 Year: 11.42%
Capital Appreciation
- 10 Year: $68,700
- 20 Year: $137,400
- 30 Year: $206,100