$303,000
Rent Rate: $2,490 |
13.00% 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: $2440-$2540
- Rent Used In Calculations: $2,490
- Annual Taxes: $1,350
- Annual Insurance: $1,705
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $25,331.00
- Annual Net Income (finance 20% 30yr): $9,847.39
Leveraged Cash-on-Cash
- 1 Year: $9,847.39
- 5 Year: $13,110.73
- 15 Year: $22,944.79
Cap Rate
- 1 Year: 8.36%
- 5 Year: 9.41%
- 15 Year: 12.65%
Capital Appreciation
- 10 Year: $39,676
- 20 Year: $108,357
- 30 Year: $227,250