$164,500
Rent Rate: $1,215 |
9.00% ROI (leveraged)
4 Beds
2 Baths
1,701 Sq Ft
Garage/Carport: N/A
Built in 1924 Lot Size: ~.14 Acres Basement: N/A Plumbing: Sewer
Built in 1924 Lot Size: ~.14 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 4/17/2025
Property Calculations
- Purchase Price: $164,500
- Rent Range: $1165-$1265
- Rent Used In Calculations: $1,215
- Annual Taxes: $607
- Annual Insurance: $732
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,929
- Annual Net Income (finance 20% 30yr): $2,962
Leveraged Cash-on-Cash
- 1 Year: $2,962.28
- 5 Year: $4,533.29
- 15 Year: $9,176.10
Cap Rate
- 1 Year: 7.25%
- 5 Year: 8.16%
- 15 Year: 10.97%
Capital Appreciation
- 10 Year: $49,350
- 20 Year: $98,700
- 30 Year: $148,050