$174,000
Rent Rate: $1,350 |
10.19% ROI (leveraged)
3 Beds
2 Baths
1,200 Sq Ft
Garage/Carport: N/A
Built in 1953 Lot Size: ~.32 Acres Basement: Unfinished
Built in 1953 Lot Size: ~.32 Acres Basement: Unfinished
Projected Completion Date: 11/15/2024
Property Calculations
- Purchase Price: $174,000
- Rent Range: $1300-$1400
- Rent Used In Calculations: $1,350
- Annual Taxes: $750
- Annual Insurance: $963
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $13,029
- Annual Net Income (finance 20% 30yr): $3,545
Leveraged Cash-on-Cash
- 1 Year: $3,544.65
- 5 Year: $5,261.96
- 15 Year: $10,333.45
Cap Rate
- 1 Year: 7.49%
- 5 Year: 8.43%
- 15 Year: 11.33%
Capital Appreciation
- 10 Year: $24,303
- 20 Year: $66,373
- 30 Year: $139,200