$142,000
Rent Rate: $1,185 |
10.54% ROI (leveraged)
3 Beds
1.5 Baths
1,232 Sq Ft
Garage/Carport: N/A
Built in 1978 Lot Size: ~.24 Acres Basement: N/A
Built in 1978 Lot Size: ~.24 Acres Basement: N/A
Projected Completion Date: 12/31/2024
Property Calculations
- Purchase Price: $142,000
- Rent Range: $1135-$1235
- Rent Used In Calculations: $1,185
- Annual Taxes: $1,395
- Annual Insurance: $813
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $10,732
- Annual Net Income (finance 20% 30yr): $2,992
Leveraged Cash-on-Cash
- 1 Year: $2,992.10
- 5 Year: $4,411.11
- 15 Year: $8,590.11
Cap Rate
- 1 Year: 7.56%
- 5 Year: 8.51%
- 15 Year: 11.43%
Capital Appreciation
- 10 Year: $19,833
- 20 Year: $54,167
- 30 Year: $113,600