$170,000
Rent Rate: $1,275 |
9.69% ROI (leveraged)
3 Beds
2 Baths
1,534 Sq Ft
Garage/Carport: N/A
Built in 1949 Lot Size: ~.20 Acres Basement: N/A
Built in 1949 Lot Size: ~.20 Acres Basement: N/A
Projected Completion Date: Complete
Property Calculations
- Purchase Price: $170,000
- Rent Range: $1225-$1325
- Rent Used In Calculations: $1,275
- Annual Taxes: $600
- Annual Insurance: $761
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,562
- Annual Net Income (finance 20% 30yr): $3,296
Leveraged Cash-on-Cash
- 1 Year: $3,295.68
- 5 Year: $4,949.82
- 15 Year: $9,838.98
Cap Rate
- 1 Year: 7.39%
- 5 Year: 8.32%
- 15 Year: 11.18%
Capital Appreciation
- 10 Year: $23,744
- 20 Year: $64,847
- 30 Year: $136,000