$159,500
Rent Rate: $1,220 |
11.29% ROI (leveraged)
3 Beds
2 Baths
1,112 Sq Ft
Garage/Carport: N/A
Built in 1950 Lot Size: ~.13 Acres Basement: N/A
Built in 1950 Lot Size: ~.13 Acres Basement: N/A
Projected Completion Date: Completed
Property Calculations
- Purchase Price: $159,500
- Rent Range: $1170-$1270
- Rent Used In Calculations: $1,220
- Annual Taxes: $650
- Annual Insurance: $962
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $12,296
- Annual Net Income (finance 20% 30yr): $3,602
Leveraged Cash-on-Cash
- 1 Year: $3,602.01
- 5 Year: $5,186.46
- 15 Year: $9,960.18
Cap Rate
- 1 Year: 7.71%
- 5 Year: 8.68%
- 15 Year: 11.66%
Capital Appreciation
- 10 Year: $22,278
- 20 Year: $60,842
- 30 Year: $127,600