$219,000
Rent Rate: $1,575 |
$310 Monthly Cashflow
3 Beds
2 Baths
1,613 Sq Ft Garage/Carport: 2-Car
Built in 2022 Lot Size: ~.19 Acres Basement: N/A Plumbing: Sewer
Built in 2022 Lot Size: ~.19 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $219,000
- Rent Range: $1525-$1625
- Rent Used In Calculations: $1,575
- Annual Taxes: $2,337
- Annual Insurance: $704
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $14,914
- Annual Net Income (finance 25% 30yr): $3,723
Leveraged Cash-on-Cash
- 1 Year: $3,722.88
- 5 Year: $5,647.90
- 15 Year: $11,439.11
Cap Rate
- 1 Year: 6.81%
- 5 Year: 7.66%
- 15 Year: 10.30%
Capital Appreciation
- 10 Year: $65,700
- 20 Year: $131,400
- 30 Year: $197,100