$160,000
Rent Rate: $1,215 |
$287 Monthly Cashflow
3 Beds
1 Baths
1,448 Sq Ft
Garage/Carport: N/A
Built in 1910 Lot Size: ~.12 Acres Basement: N/A Plumbing: Sewer
Built in 1910 Lot Size: ~.12 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $160,000
- Rent Range: $1165-$1265
- Rent Used In Calculations: $1,215
- Annual Taxes: $1,235
- Annual Insurance: $996
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $11,620
- Annual Net Income (finance 25% 30yr): $3,442
Leveraged Cash-on-Cash
- 1 Year: $3,442.44
- 5 Year: $4,941.86
- 15 Year: $9,453.81
Cap Rate
- 1 Year: 7.26%
- 5 Year: 8.17%
- 15 Year: 10.98%
Capital Appreciation
- 10 Year: $48,008
- 20 Year: $96,015
- 30 Year: $144,023