$144,000
Rent Rate: $1,100 |
9.86% ROI (leveraged)
4 Beds
2 Baths
1,432 Sq Ft
Garage/Carport: N/A
Built in 1950 Lot Size: ~.30 Acres Basement: N/A
Built in 1950 Lot Size: ~.30 Acres Basement: N/A
Projected Completion Date: 1/30/2025
Property Calculations
- Purchase Price: $144,000
- Rent Range: $1050-$1150
- Rent Used In Calculations: $1,100
- Annual Taxes: $275
- Annual Insurance: $1,047
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $10,690
- Annual Net Income (finance 20% 30yr): $2,841
Leveraged Cash-on-Cash
- 1 Year: $2,840.88
- 5 Year: $4,249.43
- 15 Year: $8,410.32
Cap Rate
- 1 Year: 7.42%
- 5 Year: 8.36%
- 15 Year: 11.23%
Capital Appreciation
- 10 Year: $20,113
- 20 Year: $54,930
- 30 Year: $115,200