$183,500
Rent Rate: $1,390 |
10.62% ROI (leveraged)
4 Beds
2 Baths
1,284 Sq Ft
Garage/Carport: N/A
Built in 1900 Lot Size: ~1.5 Acres Basement: N/A Plumbing: Septic
Built in 1900 Lot Size: ~1.5 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Completed!
Property Calculations
- Purchase Price: $183,500
- Rent Range: $1340-$1440
- Rent Used In Calculations: $1,390
- Annual Taxes: $655
- Annual Insurance: $940
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $14,251
- Annual Net Income (finance 20% 30yr): $4,874
Leveraged Cash-on-Cash
- 1 Year: $4,873.96
- 5 Year: $6,709.52
- 15 Year: $12,241.96
Cap Rate
- 1 Year: 7.77%
- 5 Year: 8.74%
- 15 Year: 11.75%
Capital Appreciation
- 10 Year: $55,050
- 20 Year: $110,100
- 30 Year: $165,150