$140,000
Rent Rate: $1,300 |
9.37% ROI CASH ONLY
3 Beds
2 Baths
1,748 Sq Ft
Garage/Carport: N/A
Built in 1979 Lot Size: ~.08 Acres Basement: N/A
Built in 1979 Lot Size: ~.08 Acres Basement: N/A
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $140,000
- Rent Range: $1250-$1350
- Rent Used In Calculations: $1,300
- Annual Taxes: $1,000
- Annual Insurance: $707
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $13,113
- Annual Net Income (finance 20% 30yr): $5,482
Leveraged Cash-on-Cash
- 1 Year: $5,481.92
- 5 Year: $7,171.61
- 15 Year: $12,262.50
Cap Rate
- 1 Year: 9.37%
- 5 Year: 10.54%
- 15 Year: 14.17%
Capital Appreciation
- 10 Year: $42,000
- 20 Year: $84,000
- 30 Year: $126,000