$173,000
Rent Rate: $1,265 |
9.12% ROI (leveraged)
3 Beds
1 Baths
1,117 Sq Ft
Garage/Carport: 1-Car
Built in 1924 Lot Size: ~.15 Acres Basement: N/A Plumbing: Sewer
Built in 1924 Lot Size: ~.15 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 3/6/2025
Property Calculations
- Purchase Price: $173,000
- Rent Range: $1215-$1315
- Rent Used In Calculations: $1,265
- Annual Taxes: $400
- Annual Insurance: $828
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,586
- Annual Net Income (finance 20% 30yr): $3,156
Leveraged Cash-on-Cash
- 1 Year: $3,155.96
- 5 Year: $4,812.47
- 15 Year: $9,710.64
Cap Rate
- 1 Year: 7.28%
- 5 Year: 8.19%
- 15 Year: 11.00%
Capital Appreciation
- 10 Year: $24,163
- 20 Year: $65,992
- 30 Year: $138,400