$180,000
Rent Rate: $1,350 |
$366 Monthly Cashflow
4 Beds
2 Baths
1,300 Sq Ft
Garage/Carport: 2-Car
Built in 1940 Lot Size: ~.35 Acres Basement: N/A Plumbing: Septic
Built in 1940 Lot Size: ~.35 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $180,000
- Rent Range: $1300-$1400
- Rent Used In Calculations: $1,350
- Annual Taxes: $881
- Annual Insurance: $919
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $13,590
- Annual Net Income (finance 25% 30yr): $4,392
Leveraged Cash-on-Cash
- 1 Year: $4,391.63
- 5 Year: $6,142.85
- 15 Year: $11,418.89
Cap Rate
- 1 Year: 7.55%
- 5 Year: 8.50%
- 15 Year: 11.42%
Capital Appreciation
- 10 Year: $54,000
- 20 Year: $108,000
- 30 Year: $162,000