$166,250
Rent Rate: $1,300 |
9.87% ROI (leveraged)
4 Beds
2 Baths
1,652 Sq Ft
Garage/Carport: N/A
Built in 1910 Lot Size: ~.38 Acres Basement: Unfinished Plumbing: Septic
Built in 1910 Lot Size: ~.38 Acres Basement: Unfinished Plumbing: Septic
Projected Completion Date: 5/22/2025
Property Calculations
- Purchase Price: $166,250
- Rent Range: $1250-$1350
- Rent Used In Calculations: $1,300
- Annual Taxes: $887
- Annual Insurance: $966
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,343
- Annual Net Income (finance 20% 30yr): $3,281
Leveraged Cash-on-Cash
- 1 Year: $3,281.09
- 5 Year: $4,909.25
- 15 Year: $9,714.17
Cap Rate
- 1 Year: 7.42%
- 5 Year: 8.36%
- 15 Year: 11.23%
Capital Appreciation
- 10 Year: $49,875
- 20 Year: $99,750
- 30 Year: $149,625