$171,000
Rent Rate: $1,350 |
9.75% ROI (leveraged)
4 Beds
2 Baths
1,822 Sq Ft
Garage/Carport: 2-Car
Built in 1910 Lot Size: ~.38 Acres Basement: N/A
Built in 1910 Lot Size: ~.38 Acres Basement: N/A
Projected Completion Date: 1/21/2025
Property Calculations
- Purchase Price: $171,000
- Rent Range: $1300-$1400
- Rent Used In Calculations: $1,350
- Annual Taxes: $1,100
- Annual Insurance: $986
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,656
- Annual Net Income (finance 20% 30yr): $3,335
Leveraged Cash-on-Cash
- 1 Year: $3,335.18
- 5 Year: $5,005.66
- 15 Year: $9,932.78
Cap Rate
- 1 Year: 7.40%
- 5 Year: 8.33%
- 15 Year: 11.19%
Capital Appreciation
- 10 Year: $23,884
- 20 Year: $65,229
- 30 Year: $136,800