$128,000
Rent Rate: $1,025 |
11.82% ROI (leveraged)
3 Beds
3 Baths
1,392 Sq Ft
Garage/Carport: N/A
Built in 1917 Lot Size: ~.20 Acres Basement: N/A
Built in 1917 Lot Size: ~.20 Acres Basement: N/A
Projected Completion Date: 10/4/2024
Property Calculations
- Purchase Price: $128,000
- Rent Range: $975-$1075
- Rent Used In Calculations: $1,025
- Annual Taxes: $350
- Annual Insurance: $840
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $10,003
- Annual Net Income (finance 20% 30yr): $3,026
Leveraged Cash-on-Cash
- 1 Year: $3,026.01
- 5 Year: $4,343.77
- 15 Year: $8,237.17
Cap Rate
- 1 Year: 7.81%
- 5 Year: 8.80%
- 15 Year: 11.82%
Capital Appreciation
- 10 Year: $17,878
- 20 Year: $48,826
- 30 Year: $102,400