$303,000
Rent Rate: $2,400 |
10.12% ROI (leveraged)
4 Beds
3 Baths
1,746 Sq Ft
Garage/Carport: N/A
Built in 1930 & 1954 Lot Size: ~.41 Acres Basement: N/A
Built in 1930 & 1954 Lot Size: ~.41 Acres Basement: N/A
Projected Completion Date: Complete
Property Calculations
- Purchase Price: $303,000
- Rent Range: $2300-$2500
- Rent Used In Calculations: $2,400
- Annual Taxes: $1,350
- Annual Insurance: $1,705
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $23,153
- Annual Net Income (finance 20% 30yr): $7,669.39
Leveraged Cash-on-Cash
- 1 Year: $7,669.39
- 5 Year: $10,691.99
- 15 Year: $19,694.21
Cap Rate
- 1 Year: 7.64%
- 5 Year: 8.60%
- 15 Year: 11.56%
Capital Appreciation
- 10 Year: $39,676
- 20 Year: $108,357
- 30 Year: $227,250