$146,000
Rent Rate: $1,150 |
10.16% ROI (leveraged)
3 Beds
1 Baths
1,288 Sq Ft
Garage/Carport: N/A
Built in 1922 Lot Size: ~.76 Acres Basement: N/A
Built in 1922 Lot Size: ~.76 Acres Basement: N/A
Projected Completion Date: 11/12/2024
Property Calculations
- Purchase Price: $146,000
- Rent Range: $1100-$1200
- Rent Used In Calculations: $1,150
- Annual Taxes: $700
- Annual Insurance: $932
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $10,926
- Annual Net Income (finance 20% 30yr): $2,968
Leveraged Cash-on-Cash
- 1 Year: $2,967.87
- 5 Year: $4,409.07
- 15 Year: $8,662.36
Cap Rate
- 1 Year: 7.48%
- 5 Year: 8.42%
- 15 Year: 11.32%
Capital Appreciation
- 10 Year: $20,392
- 20 Year: $55,692
- 30 Year: $116,800