$177,000
Rent Rate: $1,400 |
9.35% ROI (leveraged)
4 Beds
3 Baths
2,700 Sq Ft
Garage/Carport: N/A
Built in 1949 Lot Size: ~.21 Acres Basement: N/A
Built in 1949 Lot Size: ~.21 Acres Basement: N/A
Projected Completion Date: 10/17/2024
Property Calculations
- Purchase Price: $177,000
- Rent Range: $1350-$1450
- Rent Used In Calculations: $1,400
- Annual Taxes: $1,260
- Annual Insurance: $1,071
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,957
- Annual Net Income (finance 20% 30yr): $3,309
Leveraged Cash-on-Cash
- 1 Year: $3,309.13
- 5 Year: $5,020.44
- 15 Year: $10,065.11
Cap Rate
- 1 Year: 7.32%
- 5 Year: 8.24%
- 15 Year: 11.07%
Capital Appreciation
- 10 Year: $24,722
- 20 Year: $67,518
- 30 Year: $141,600