$160,000
Rent Rate: $1,200 |
9.31% ROI (leveraged)
4 Beds
2 Baths
1,238 Sq Ft
Garage/Carport: N/A
Built in 1924 Lot Size: ~.18 Acres Basement: N/A
Built in 1924 Lot Size: ~.18 Acres Basement: N/A
Projected Completion Date: 5/10/2024
Property Calculations
- Purchase Price: $160,000
- Rent Range: $1150-$1250
- Rent Used In Calculations: $1,200
- Annual Taxes: $720
- Annual Insurance: $682
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,702
- Annual Net Income (finance 20% 30yr): $2,981
Leveraged Cash-on-Cash
- 1 Year: $2,980.76
- 5 Year: $4,507.81
- 15 Year: $9,057.50
Cap Rate
- 1 Year: 7.31%
- 5 Year: 8.23%
- 15 Year: 11.06%
Capital Appreciation
- 10 Year: $22,348
- 20 Year: $61,033
- 30 Year: $128,000