$277,000
Rent Rate: $1,950 |
8.05% ROI (leveraged)
3 Beds
2 Baths
1,464 Sq Ft
Garage/Carport: N/A
Built in 1936 Lot Size: ~.76 Acres Basement: N/A
Built in 1936 Lot Size: ~.76 Acres Basement: N/A
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $277,000
- Rent Range: $1900-$2000
- Rent Used In Calculations: $1,950
- Annual Taxes: $850
- Annual Insurance: $885
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $20,495
- Annual Net Income (finance 20% 30yr): $5,396
Leveraged Cash-on-Cash
- 1 Year: $5,396.35
- 5 Year: $8,021.33
- 15 Year: $15,972.67
Cap Rate
- 1 Year: 7.40%
- 5 Year: 8.33%
- 15 Year: 11.19%
Capital Appreciation
- 10 Year: $38,689
- 20 Year: $105,663
- 30 Year: $221,600