$172,500
Rent Rate: $1,375 |
$388 Monthly Cashflow
4 Beds
2 Baths
1,100 Sq Ft
Garage/Carport: N/A
Built in 1950 Lot Size: ~.24 Acres Basement: N/A Plumbing: Septic
Built in 1950 Lot Size: ~.24 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $172,500
- Rent Range: $1325-$1425
- Rent Used In Calculations: $1,375
- Annual Taxes: $1,150
- Annual Insurance: $1,053
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $13,472
- Annual Net Income (finance 25% 30yr): $4,657
Leveraged Cash-on-Cash
- 1 Year: $4,657.08
- 5 Year: $6,394.36
- 15 Year: $11,625.08
Cap Rate
- 1 Year: 7.81%
- 5 Year: 8.79%
- 15 Year: 11.81%
Capital Appreciation
- 10 Year: $51,750
- 20 Year: $103,500
- 30 Year: $155,250