$183,000
Rent Rate: $1,325 |
$374 Monthly Cashflow
3 Beds
2 Baths
1,350 Sq Ft
Garage/Carport: N/A
Built in 1940 Lot Size: ~.09 Acres Basement: N/A Plumbing: Sewer
Built in 1940 Lot Size: ~.09 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 2/16/2026
Property Calculations
- Purchase Price: $183,000
- Rent Range: $1275-$1375
- Rent Used In Calculations: $1,325
- Annual Taxes: $358
- Annual Insurance: $906
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $13,841
- Annual Net Income (finance 25% 30yr): $4,490
Leveraged Cash-on-Cash
- 1 Year: $4,489.52
- 5 Year: $6,271.42
- 15 Year: $11,644.39
Cap Rate
- 1 Year: 7.56%
- 5 Year: 8.51%
- 15 Year: 11.44%
Capital Appreciation
- 10 Year: $54,900
- 20 Year: $109,800
- 30 Year: $164,700