$153,000
Rent Rate: $1,200 |
9.85% ROI (leveraged)
3 Beds
1 Baths
1,344 Sq Ft
Garage/Carport: N/A
Built in 1950 Lot Size: ~1.5 Acres Basement: N/A
Built in 1950 Lot Size: ~1.5 Acres Basement: N/A
Projected Completion Date: Completed!
Property Calculations
- Purchase Price: $153,000
- Rent Range: $1150-$1250
- Rent Used In Calculations: $1,200
- Annual Taxes: $925
- Annual Insurance: $824
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,355
- Annual Net Income (finance 20% 30yr): $3,015
Leveraged Cash-on-Cash
- 1 Year: $3,015.32
- 5 Year: $4,513.40
- 15 Year: $8,933.79
Cap Rate
- 1 Year: 7.42%
- 5 Year: 8.35%
- 15 Year: 11.23%
Capital Appreciation
- 10 Year: $21,370
- 20 Year: $58,363
- 30 Year: $122,400