$128,000
Rent Rate: $950 |
$239 Monthly Cashflow
2 Beds
1 Baths
1,076 Sq Ft
Garage/Carport: 1-Car
Built in 1940 Lot Size: ~.18 Acres Basement: N/A Plumbing: Septic
Built in 1940 Lot Size: ~.18 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $128,000
- Rent Range: $900-$1000
- Rent Used In Calculations: $950
- Annual Taxes: $650
- Annual Insurance: $774
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $9,406
- Annual Net Income (finance 25% 30yr): $2,866
Leveraged Cash-on-Cash
- 1 Year: $2,865.53
- 5 Year: $4,078.20
- 15 Year: $7,730.29
Cap Rate
- 1 Year: 7.35%
- 5 Year: 8.27%
- 15 Year: 11.12%
Capital Appreciation
- 10 Year: $38,400
- 20 Year: $76,800
- 30 Year: $115,200