$200,000
Rent Rate: $1,525 |
10.34% ROI (leveraged)
4 Beds
2 Baths
1,200 Sq Ft
Garage/Carport: N/A
Built in 1940 Lot Size: ~.45 Acres Basement: Unfinished
Built in 1940 Lot Size: ~.45 Acres Basement: Unfinished
Projected Completion Date: 12/20/2024
Property Calculations
- Purchase Price: $200,000
- Rent Range: $1475-$1575
- Rent Used In Calculations: $1,525
- Annual Taxes: $950
- Annual Insurance: $666
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $15,037
- Annual Net Income (finance 20% 30yr): $4,135
Leveraged Cash-on-Cash
- 1 Year: $4,135.45
- 5 Year: $6,115.41
- 15 Year: $11,967.82
Cap Rate
- 1 Year: 7.52%
- 5 Year: 8.46%
- 15 Year: 11.37%
Capital Appreciation
- 10 Year: $27,934
- 20 Year: $76,291
- 30 Year: $160,000