$131,500
Rent Rate: $1,025 |
10.41% ROI (leveraged)
3 Beds
1 Baths
1,546 Sq Ft
Garage/Carport: N/A
Built in 1910 Lot Size: ~.23 Acres Basement: N/A
Built in 1910 Lot Size: ~.23 Acres Basement: N/A
Projected Completion Date: Completed
Property Calculations
- Purchase Price: $131,500
- Rent Range: $975-$1075
- Rent Used In Calculations: $1,025
- Annual Taxes: $1,000
- Annual Insurance: $779
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $9,906
- Annual Net Income (finance 20% 30yr): $2,738
Leveraged Cash-on-Cash
- 1 Year: $2,738.23
- 5 Year: $4,016.13
- 15 Year: $7,862.46
Cap Rate
- 1 Year: 7.53%
- 5 Year: 8.48%
- 15 Year: 11.39%
Capital Appreciation
- 10 Year: $18,367
- 20 Year: $50,161
- 30 Year: $105,200