$181,500
Rent Rate: $1,375 |
8.31% ROI (leveraged)
3 Beds
2 Baths
1,275 Sq Ft
Garage/Carport: 2-Car
Built in 1954 Lot Size: ~4.8 Acres Basement: N/A Plumbing: Septic
Built in 1954 Lot Size: ~4.8 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: 6/5/2025
Property Calculations
- Purchase Price: $181,500
- Rent Range: $1325-$1425
- Rent Used In Calculations: $1,375
- Annual Taxes: $1,175
- Annual Insurance: $931
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,909
- Annual Net Income (finance 20% 30yr): $3,016
Leveraged Cash-on-Cash
- 1 Year: $3,015.84
- 5 Year: $4,719.61
- 15 Year: $9,745.17
Cap Rate
- 1 Year: 7.11%
- 5 Year: 8.01%
- 15 Year: 10.76%
Capital Appreciation
- 10 Year: $54,450
- 20 Year: $108,900
- 30 Year: $163,350