$285,000
Rent Rate: $2,025 |
7.70% ROI (leveraged)
4 Beds
2 Baths
1,610 Sq Ft
Garage/Carport: 2-Car
Built in 2023 Lot Size: ~.18 Acres Basement: N/A Plumbing: Sewer
Built in 2023 Lot Size: ~.18 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $285,000
- Rent Range: $1975-$2075
- Rent Used In Calculations: $2,025
- Annual Taxes: $2,560
- Annual Insurance: $600
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $19,925
- Annual Net Income (finance 20% 30yr): $4,390
Leveraged Cash-on-Cash
- 1 Year: $4,390.29
- 5 Year: $6,959.43
- 15 Year: $14,695.53
Cap Rate
- 1 Year: 6.99%
- 5 Year: 7.87%
- 15 Year: 10.57%
Capital Appreciation
- 10 Year: $85,500
- 20 Year: $171,000
- 30 Year: $256,500