$168,000
Rent Rate: $1,350 |
9.41% ROI (leveraged)
3 Beds
2 Baths
1,064 Sq Ft
Garage/Carport: N/A
Built in 1940 Lot Size: ~.67 Acres Basement: N/A
Built in 1940 Lot Size: ~.67 Acres Basement: N/A
Projected Completion Date: 1/22/2025
Property Calculations
- Purchase Price: $168,000
- Rent Range: $1300-$1400
- Rent Used In Calculations: $1,350
- Annual Taxes: $1,525
- Annual Insurance: $898
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,319
- Annual Net Income (finance 20% 30yr): $3,162
Leveraged Cash-on-Cash
- 1 Year: $3,161.70
- 5 Year: $4,789.89
- 15 Year: $9,586.56
Cap Rate
- 1 Year: 7.33%
- 5 Year: 8.25%
- 15 Year: 11.09%
Capital Appreciation
- 10 Year: $23,465
- 20 Year: $64,084
- 30 Year: $134,400