$180,000
Rent Rate: $1,350 |
$355 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: $1,050
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $13,459
- Annual Net Income (finance 25% 30yr): $4,261
Leveraged Cash-on-Cash
- 1 Year: $4,260.82
- 5 Year: $5,995.62
- 15 Year: $11,221.02
Cap Rate
- 1 Year: 7.48%
- 5 Year: 8.42%
- 15 Year: 11.31%
Capital Appreciation
- 10 Year: $54,000
- 20 Year: $108,000
- 30 Year: $162,000