$147,000
Rent Rate: $1,175 |
10.98% ROI (leveraged)
3 Beds
1 Baths
1,131 Sq Ft
Garage/Carport: Carport
Built in 1950 Lot Size: ~.17 Acres Basement: N/A Plumbing: Sewer
Built in 1950 Lot Size: ~.17 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 4/17/2025
Property Calculations
- Purchase Price: $147,000
- Rent Range: $1125-$1225
- Rent Used In Calculations: $1,175
- Annual Taxes: $1,375
- Annual Insurance: $779
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $11,241
- Annual Net Income (finance 20% 30yr): $3,228
Leveraged Cash-on-Cash
- 1 Year: $3,228.36
- 5 Year: $4,678.88
- 15 Year: $9,043.70
Cap Rate
- 1 Year: 7.65%
- 5 Year: 8.61%
- 15 Year: 11.57%
Capital Appreciation
- 10 Year: $44,100
- 20 Year: $88,200
- 30 Year: $132,300