$180,000
Rent Rate: $1,375 |
9.52% ROI (leveraged)
3 Beds
2 Baths
1,266 Sq Ft
Garage/Carport: N/A
Built in 1955 Lot Size: ~2.67 Acres Basement: N/A
Built in 1955 Lot Size: ~2.67 Acres Basement: N/A
Projected Completion Date: 1/17/2025
Property Calculations
- Purchase Price: $180,000
- Rent Range: $1325-$1425
- Rent Used In Calculations: $1,375
- Annual Taxes: $950
- Annual Insurance: $826
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $13,239
- Annual Net Income (finance 20% 30yr): $3,428
Leveraged Cash-on-Cash
- 1 Year: $3,427.61
- 5 Year: $5,172.79
- 15 Year: $10,326.09
Cap Rate
- 1 Year: 7.36%
- 5 Year: 8.28%
- 15 Year: 11.13%
Capital Appreciation
- 10 Year: $25,141
- 20 Year: $68,662
- 30 Year: $144,000