$145,000
Rent Rate: $1,200 |
10.17% ROI (leveraged)
3 Beds
2 Baths
1,240 Sq Ft
Garage/Carport: Carport
Built in 1968 Lot Size: ~.64 Acres Basement: N/A
Built in 1968 Lot Size: ~.64 Acres Basement: N/A
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $145,000
- Rent Range: $1100-$1200
- Rent Used In Calculations: $1,200
- Annual Taxes: $1,600
- Annual Insurance: $652
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $10,852
- Annual Net Income (finance 20% 30yr): $2,948
Leveraged Cash-on-Cash
- 1 Year: $2,948.38
- 5 Year: $4,368.75
- 15 Year: $8,589.41
Cap Rate
- 1 Year: 7.48%
- 5 Year: 8.42%
- 15 Year: 11.32%
Capital Appreciation
- 10 Year: $20,252
- 20 Year: $55,311
- 30 Year: $116,000