$159,000
Rent Rate: $1,265 |
9.84% ROI (leveraged)
4 Beds
2 Baths
1,494 Sq Ft
Garage/Carport: N/A
Built in 1948 Lot Size: ~.29 Acres Basement: N/A
Built in 1948 Lot Size: ~.29 Acres Basement: N/A
Projected Completion Date: 1/31/2025
Property Calculations
- Purchase Price: $159,000
- Rent Range: $1215-$1315
- Rent Used In Calculations: $1,265
- Annual Taxes: $1,055
- Annual Insurance: $964
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,795
- Annual Net Income (finance 20% 30yr): $3,128
Leveraged Cash-on-Cash
- 1 Year: $3,128.07
- 5 Year: $4,685.30
- 15 Year: $9,277.29
Cap Rate
- 1 Year: 7.42%
- 5 Year: 8.35%
- 15 Year: 11.22%
Capital Appreciation
- 10 Year: $22,208
- 20 Year: $60,651
- 30 Year: $127,200