$142,350
Rent Rate: $1,125 |
11.49% ROI (leveraged)
3 Beds
1 Baths
988 Sq Ft
Garage/Carport: N/A
Built in 1956 Lot Size: ~.40 Acres Basement: N/A
Built in 1956 Lot Size: ~.40 Acres Basement: N/A
Projected Completion Date: 9/19/2024
Property Calculations
- Purchase Price: $142,350
- Rent Range: $1075-$1175
- Rent Used In Calculations: $1,125
- Annual Taxes: $535
- Annual Insurance: $719
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,031
- Annual Net Income (finance 20% 30yr): $3,272
Leveraged Cash-on-Cash
- 1 Year: $3,271.82
- 5 Year: $4,724.68
- 15 Year: $9,018.09
Cap Rate
- 1 Year: 7.75%
- 5 Year: 8.72%
- 15 Year: 11.72%
Capital Appreciation
- 10 Year: $19,882
- 20 Year: $54,300
- 30 Year: $113,880