$266,000
Rent Rate: $1,795 |
$308 Monthly Cashflow
3 Beds
2 Baths
1,613 Sq Ft
Garage/Carport: 2-Car
Built in 2023 Lot Size: ~.16 Acres Basement: N/A Plumbing: Sewer
Built in 2023 Lot Size: ~.16 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $266,000
- Rent Range: $1745-$1845
- Rent Used In Calculations: $1,795
- Annual Taxes: $2,473
- Annual Insurance: $700
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $17,290
- Annual Net Income (finance 25% 30yr): $3,697
Leveraged Cash-on-Cash
- 1 Year: $3,697.13
- 5 Year: $5,927.79
- 15 Year: $12,641.26
Cap Rate
- 1 Year: 6.50%
- 5 Year: 7.32%
- 15 Year: 9.83%
Capital Appreciation
- 10 Year: $79,800
- 20 Year: $159,600
- 30 Year: $239,400