$136,000
Rent Rate: $1,050 |
9.40% ROI (leveraged)
3 Beds
1 Baths
1,164 Sq Ft
Garage/Carport: N/A
Built in 1946 Lot Size: ~.45 Acres Basement: N/A
Built in 1946 Lot Size: ~.45 Acres Basement: N/A
Projected Completion Date: 8/20/2024
Property Calculations
- Purchase Price: $136,000
- Rent Range: $1000-$1100
- Rent Used In Calculations: $1,050
- Annual Taxes: $745
- Annual Insurance: $752
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $9,969
- Annual Net Income (finance 20% 30yr): $2,556
Leveraged Cash-on-Cash
- 1 Year: $2,555.95
- 5 Year: $3,870.96
- 15 Year: $7,751.72
Cap Rate
- 1 Year: 7.33%
- 5 Year: 8.25%
- 15 Year: 11.09%
Capital Appreciation
- 10 Year: $18,995
- 20 Year: $51,878
- 30 Year: $108,800