$300,000
Rent Rate: $1,950 |
$258 Monthly Cashflow
3 Beds
2.5 Baths
1,500 Sq Ft
Garage/Carport: 1-Car
Built in 2025 Lot Size: ~.05 Acres Basement: N/A Plumbing: Sewer
Built in 2025 Lot Size: ~.05 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Completed!
Property Calculations
- Purchase Price: $300,000
- Rent Range: $1900-$2000
- Rent Used In Calculations: $1,950
- Annual Taxes: $3,200
- Annual Insurance: $600
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $18,430
- Annual Net Income (finance 25% 30yr): $3,100
Leveraged Cash-on-Cash
- 1 Year: $3,099.70
- 5 Year: $5,478.67
- 15 Year: $12,635.21
Cap Rate
- 1 Year: 6.14%
- 5 Year: 6.91%
- 15 Year: 9.29%
Capital Appreciation
- 10 Year: $90,000
- 20 Year: $180,000
- 30 Year: $270,000