$178,000
Rent Rate: $1,380 |
10.45% ROI (leveraged)
4 Beds
2.5 Baths
1,500 Sq Ft
Garage/Carport: N/A
Built in 1952 Lot Size: ~.25 Acres Basement: N/A
Built in 1952 Lot Size: ~.25 Acres Basement: N/A
Projected Completion Date: 2/7/2025
Property Calculations
- Purchase Price: $178,000
- Rent Range: $1330-$1430
- Rent Used In Calculations: $1,380
- Annual Taxes: $585
- Annual Insurance: $1,061
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $13,424
- Annual Net Income (finance 20% 30yr): $3,721
Leveraged Cash-on-Cash
- 1 Year: $3,721.22
- 5 Year: $5,489.87
- 15 Year: $10,714.74
Cap Rate
- 1 Year: 7.54%
- 5 Year: 8.49%
- 15 Year: 11.41%
Capital Appreciation
- 10 Year: $24,862
- 20 Year: $67,899
- 30 Year: $142,400