$152,000
Rent Rate: $1,250 |
11.43% ROI (leveraged)
3 Beds
2 Baths
2,008 Sq Ft
Garage/Carport: Carport
Built in 1925 Lot Size: ~.27 Acres Basement: N/A
Built in 1925 Lot Size: ~.27 Acres Basement: N/A
Projected Completion Date: 1/10/2025
Property Calculations
- Purchase Price: $152,000
- Rent Range: $1200-$1300
- Rent Used In Calculations: $1,250
- Annual Taxes: $975
- Annual Insurance: $914
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,761
- Annual Net Income (finance 20% 30yr): $3,476
Leveraged Cash-on-Cash
- 1 Year: $3,475.82
- 5 Year: $5,027.90
- 15 Year: $9,606.49
Cap Rate
- 1 Year: 7.74%
- 5 Year: 8.71%
- 15 Year: 11.70%
Capital Appreciation
- 10 Year: $21,230
- 20 Year: $57,981
- 30 Year: $121,600