$207,000
Rent Rate: $1,550 |
9.34% 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: 1/31/2025
Property Calculations
- Purchase Price: $207,000
- Rent Range: $1500-$1600
- Rent Used In Calculations: $1,550
- Annual Taxes: $765
- Annual Insurance: $1,011
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $15,150
- Annual Net Income (finance 20% 30yr): $3,867
Leveraged Cash-on-Cash
- 1 Year: $3,866.90
- 5 Year: $5,862.56
- 15 Year: $11,759.24
Cap Rate
- 1 Year: 7.32%
- 5 Year: 8.24%
- 15 Year: 11.07%
Capital Appreciation
- 10 Year: $28,912
- 20 Year: $78,961
- 30 Year: $165,600