$255,700
Rent Rate: $1,700 |
5.37% ROI (leveraged)
3 Beds
2 Baths
1,340 Sq Ft
Garage/Carport: 2-Car
Built in 2024 Lot Size: ~.15 Acres Basement: N/A
Built in 2024 Lot Size: ~.15 Acres Basement: N/A
Projected Completion Date: 11/11/2024
Property Calculations
- Purchase Price: $255,700
- Rent Range: $1650-$1750
- Rent Used In Calculations: $1,700
- Annual Taxes: $2,075
- Annual Insurance: $622
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $16,683
- Annual Net Income (finance 20% 30yr): $2,745
Leveraged Cash-on-Cash
- 1 Year: $2,745.37
- 5 Year: $4,885.15
- 15 Year: $11,358.62
Cap Rate
- 1 Year: 6.52%
- 5 Year: 7.34%
- 15 Year: 9.87%
Capital Appreciation
- 10 Year: $35,714
- 20 Year: $97,538
- 30 Year: $204,560