$255,700
Rent Rate: $1,750 |
6.48% 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: Complete
Property Calculations
- Purchase Price: $255,700
- Rent Range: $1700-$1800
- Rent Used In Calculations: $1,750
- Annual Taxes: $2,075
- Annual Insurance: $622
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $17,253
- Annual Net Income (finance 20% 30yr): $3,315
Leveraged Cash-on-Cash
- 1 Year: $3,315.37
- 5 Year: $5,528.04
- 15 Year: $12,222.61
Cap Rate
- 1 Year: 6.75%
- 5 Year: 7.59%
- 15 Year: 10.21%
Capital Appreciation
- 10 Year: $35,714
- 20 Year: $97,538
- 30 Year: $204,560