$157,000
Rent Rate: $1,275 |
11.65% ROI (leveraged)
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: $157,000
- Rent Range: $1225-$1325
- Rent Used In Calculations: $1,275
- Annual Taxes: $1,000
- Annual Insurance: $707
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,216
- Annual Net Income (finance 20% 30yr): $3,658
Leveraged Cash-on-Cash
- 1 Year: $3,658.28
- 5 Year: $5,268.99
- 15 Year: $10,024.22
Cap Rate
- 1 Year: 7.78%
- 5 Year: 8.76%
- 15 Year: 11.77%
Capital Appreciation
- 10 Year: $21,929
- 20 Year: $59,888
- 30 Year: $125,600