$204,000
Rent Rate: $1,500 |
10.30% ROI (leveraged)
3 Beds
1 Baths
1,200 Sq Ft
Garage/Carport: N/A
Built in 1956 Lot Size: ~.17 Acres Basement: N/A
Built in 1956 Lot Size: ~.17 Acres Basement: N/A
Projected Completion Date: Completed
Property Calculations
- Purchase Price: $204,000
- Rent Range: $1450-$1550
- Rent Used In Calculations: $1,500
- Annual Taxes: $765
- Annual Insurance: $1,011
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $15,324
- Annual Net Income (finance 20% 30yr): $4,204
Leveraged Cash-on-Cash
- 1 Year: $4,204.42
- 5 Year: $6,178.37
- 15 Year: $12,127.41
Cap Rate
- 1 Year: 7.51%
- 5 Year: 8.45%
- 15 Year: 11.36%
Capital Appreciation
- 10 Year: $61,200
- 20 Year: $122,400
- 30 Year: $183,600