$315,000
Rent Rate: $2,050 |
$289 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: $315,000
- Rent Range: $2000-$2100
- Rent Used In Calculations: $2,050
- Annual Taxes: $3,200
- Annual Insurance: $600
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $19,570
- Annual Net Income (finance 25% 30yr): $3,473
Leveraged Cash-on-Cash
- 1 Year: $3,473.18
- 5 Year: $5,998.61
- 15 Year: $13,597.59
Cap Rate
- 1 Year: 6.21%
- 5 Year: 6.99%
- 15 Year: 9.40%
Capital Appreciation
- 10 Year: $94,500
- 20 Year: $189,000
- 30 Year: $283,500