$186,500
Rent Rate: $1,425 |
9.08% ROI (leveraged)
5 Beds
2 Baths
2,500 Sq Ft
Garage/Carport: N/A
Built in 1984 Lot Size: ~.4 Acres Basement: N/A Plumbing: Septic
Built in 1984 Lot Size: ~.4 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: 4/30/2025
Property Calculations
- Purchase Price: $186,500
- Rent Range: $1375-$1475
- Rent Used In Calculations: $1,425
- Annual Taxes: $1,100
- Annual Insurance: $907
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $13,554
- Annual Net Income (finance 20% 30yr): $3,388
Leveraged Cash-on-Cash
- 1 Year: $3,388.31
- 5 Year: $5,176.06
- 15 Year: $10,452.34
Cap Rate
- 1 Year: 7.27%
- 5 Year: 8.18%
- 15 Year: 10.99%
Capital Appreciation
- 10 Year: $55,950
- 20 Year: $111,900
- 30 Year: $167,850