$177,000
Rent Rate: $1,375 |
9.21% ROI (leveraged)
4 Beds
2 Baths
1,550 Sq Ft
Garage/Carport: Carport
Built in 1944 Lot Size: ~1.48 Acres Basement: N/A
Built in 1944 Lot Size: ~1.48 Acres Basement: N/A
Projected Completion Date: Completed!
Property Calculations
- Purchase Price: $177,000
- Rent Range: $1325-$1425
- Rent Used In Calculations: $1,375
- Annual Taxes: $1,050
- Annual Insurance: $1,056
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,909
- Annual Net Income (finance 20% 30yr): $3,261
Leveraged Cash-on-Cash
- 1 Year: $3,261.13
- 5 Year: $4,964.89
- 15 Year: $9,990.46
Cap Rate
- 1 Year: 7.29%
- 5 Year: 8.21%
- 15 Year: 11.03%
Capital Appreciation
- 10 Year: $24,722
- 20 Year: $67,518
- 30 Year: $141,600