$277,000
Rent Rate: $1,950 |
11.85% 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: 0%
- Annual Net Income (cash): $21,665
- Annual Net Income (finance 20% 30yr): $6,566
Leveraged Cash-on-Cash
- 1 Year: $6,566.35
- 5 Year: $9,285.50
- 15 Year: $17,671.61
Cap Rate
- 1 Year: 7.82%
- 5 Year: 8.80%
- 15 Year: 11.83%
Capital Appreciation
- 10 Year: $38,689
- 20 Year: $105,663
- 30 Year: $221,600