$290,000
Rent Rate: $2,100 |
7.99% ROI (leveraged)
4 Beds
2.5 Baths
1,601 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: $290,000
- Rent Range: $2050-$2150
- Rent Used In Calculations: $2,100
- Annual Taxes: $2,896
- Annual Insurance: $600
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $20,444
- Annual Net Income (finance 20% 30yr): $4,637
Leveraged Cash-on-Cash
- 1 Year: $4,636.75
- 5 Year: $7,273.56
- 15 Year: $15,211.43
Cap Rate
- 1 Year: 7.05%
- 5 Year: 7.93%
- 15 Year: 10.66%
Capital Appreciation
- 10 Year: $87,000
- 20 Year: $174,000
- 30 Year: $261,000