$177,000
Rent Rate: $1,400 |
9.55% ROI (leveraged)
3 Beds
2 Baths
1,728 Sq Ft
Garage/Carport: N/A
Built in 1940 Lot Size: ~.34 Acres Basement: N/A
Built in 1940 Lot Size: ~.34 Acres Basement: N/A
Projected Completion Date: 1/31/2025
Property Calculations
- Purchase Price: $177,000
- Rent Range: $1350-$1450
- Rent Used In Calculations: $1,400
- Annual Taxes: $1,320
- Annual Insurance: $938
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $13,030
- Annual Net Income (finance 20% 30yr): $3,382
Leveraged Cash-on-Cash
- 1 Year: $3,382.13
- 5 Year: $5,102.60
- 15 Year: $10,175.53
Cap Rate
- 1 Year: 7.36%
- 5 Year: 8.29%
- 15 Year: 11.14%
Capital Appreciation
- 10 Year: $24,722
- 20 Year: $67,518
- 30 Year: $141,600