$184,500
Rent Rate: $1,425 |
12.59% ROI Septic
3 Beds
2 Baths
1,460 Sq Ft
Garage/Carport: N/A
Built in 1970 Lot Size: ~1.2 Acres Basement: N/A Plumbing: Septic
Built in 1970 Lot Size: ~1.2 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Completed!
Property Calculations
- Purchase Price: $184,500
- Rent Range: $1375-$1475
- Rent Used In Calculations: $1,425
- Annual Taxes: $650
- Annual Insurance: $893
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $14,702
- Annual Net Income (finance 20% 30yr): $4,645
Leveraged Cash-on-Cash
- 1 Year: $4,645.32
- 5 Year: $6,538.67
- 15 Year: $12,246.08
Cap Rate
- 1 Year: 7.97%
- 5 Year: 8.97%
- 15 Year: 12.05%
Capital Appreciation
- 10 Year: $55,350
- 20 Year: $110,700
- 30 Year: $166,050