$172,000
Rent Rate: $1,335 |
9.23% ROI (leveraged)
3 Beds
2 Baths
1,272 Sq Ft
Garage/Carport: N/A
Built in 1950 Lot Size: ~.31 Acres Basement: N/A
Built in 1950 Lot Size: ~.31 Acres Basement: N/A
Projected Completion Date: 1/31/2025
Property Calculations
- Purchase Price: $172,000
- Rent Range: $1285-$1385
- Rent Used In Calculations: $1,335
- Annual Taxes: $970
- Annual Insurance: $1,059
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,549
- Annual Net Income (finance 20% 30yr): $3,174
Leveraged Cash-on-Cash
- 1 Year: $3,173.87
- 5 Year: $4,830.04
- 15 Year: $9,715.50
Cap Rate
- 1 Year: 7.30%
- 5 Year: 8.21%
- 15 Year: 11.04%
Capital Appreciation
- 10 Year: $24,024
- 20 Year: $65,610
- 30 Year: $137,600