$270,000
Rent Rate: $1,850 |
$303 Monthly Cashflow
3 Beds
2 Baths
1,613 Sq Ft
Garage/Carport: 2-Car
Built in 2024 Lot Size: ~.13 Acres Basement: N/A Plumbing: Sewer
Built in 2024 Lot Size: ~.13 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $270,000
- Rent Range: $1800-$1900
- Rent Used In Calculations: $1,850
- Annual Taxes: $2,970
- Annual Insurance: $691
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $17,429
- Annual Net Income (finance 25% 30yr): $3,632
Leveraged Cash-on-Cash
- 1 Year: $3,631.73
- 5 Year: $5,881.69
- 15 Year: $12,649.60
Cap Rate
- 1 Year: 6.46%
- 5 Year: 7.27%
- 15 Year: 9.76%
Capital Appreciation
- 10 Year: $81,000
- 20 Year: $162,000
- 30 Year: $243,000