$179,500
Rent Rate: $1,450 |
12.51% ROI (leveraged)
4 Beds
3 Baths
3,328 Sq Ft Garage/Carport: N/A
Built in 1987 Lot Size: ~.12 Acres Basement: N/A Plumbing: Sewer
Built in 1987 Lot Size: ~.12 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $179,500
- Rent Range: $1400-$1500
- Rent Used In Calculations: $1,450
- Annual Taxes: $1,289
- Annual Insurance: $967
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $14,274
- Annual Net Income (finance 20% 30yr): $4,490
Leveraged Cash-on-Cash
- 1 Year: $4,489.86
- 5 Year: $6,330.33
- 15 Year: $11,872.36
Cap Rate
- 1 Year: 7.95%
- 5 Year: 8.95%
- 15 Year: 12.03%
Capital Appreciation
- 10 Year: $53,850
- 20 Year: $107,700
- 30 Year: $161,550