$183,500
Rent Rate: $1,365 |
9.02% 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: 4/23/2025
Property Calculations
- Purchase Price: $183,500
- Rent Range: $1315-$1415
- Rent Used In Calculations: $1,365
- Annual Taxes: $655
- Annual Insurance: $940
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $13,311
- Annual Net Income (finance 20% 30yr): $3,309
Leveraged Cash-on-Cash
- 1 Year: $3,308.63
- 5 Year: $5,062.21
- 15 Year: $10,243.10
Cap Rate
- 1 Year: 7.25%
- 5 Year: 8.16%
- 15 Year: 10.97%
Capital Appreciation
- 10 Year: $55,050
- 20 Year: $110,100
- 30 Year: $165,150