$227,500
Rent Rate: $1,700 |
10.00% ROI (leveraged)
4 Beds
2 Baths
1,502 Sq Ft
Garage/Carport: 2-Car
Built in 1978 Lot Size: ~.38 Acres Basement: Partial
Built in 1978 Lot Size: ~.38 Acres Basement: Partial
Projected Completion Date: Complete
Property Calculations
- Purchase Price: $227,500
- Rent Range: $1650-$1750
- Rent Used In Calculations: $1,700
- Annual Taxes: $1,500
- Annual Insurance: $931
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $16,949
- Annual Net Income (finance 20% 30yr): $4,548
Leveraged Cash-on-Cash
- 1 Year: $4,548.49
- 5 Year: $6,733.14
- 15 Year: $13,313.51
Cap Rate
- 1 Year: 7.45%
- 5 Year: 8.39%
- 15 Year: 11.27%
Capital Appreciation
- 10 Year: $31,775
- 20 Year: $86,781
- 30 Year: $182,000