$172,000
Rent Rate: $1,250 |
$313 Monthly Cashflow
3 Beds
2 Baths
1,581 Sq Ft
Garage/Carport: N/A
Built in 1925 Lot Size: ~.34 Acres Basement: N/A Plumbing: Sewer
Built in 1925 Lot Size: ~.34 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 12/5/2025
Property Calculations
- Purchase Price: $172,000
- Rent Range: $1200-$1300
- Rent Used In Calculations: $1,250
- Annual Taxes: $633
- Annual Insurance: $1,074
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $12,543
- Annual Net Income (finance 25% 30yr): $3,754
Leveraged Cash-on-Cash
- 1 Year: $3,753.63
- 5 Year: $5,370.09
- 15 Year: $10,239.76
Cap Rate
- 1 Year: 7.29%
- 5 Year: 8.21%
- 15 Year: 11.03%
Capital Appreciation
- 10 Year: $51,600
- 20 Year: $103,200
- 30 Year: $154,800