$140,000
Rent Rate: $1,115 |
8.96% ROI (leveraged)
3 Beds
1 Baths
1,154 Sq Ft
Garage/Carport: N/A
Built in 1930 Lot Size: ~.11 Acres Basement: N/A Plumbing: Sewer
Built in 1930 Lot Size: ~.11 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 3/27/2025
Property Calculations
- Purchase Price: $140,000
- Rent Range: $1065-$1165
- Rent Used In Calculations: $1,115
- Annual Taxes: $1,150
- Annual Insurance: $886
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $10,140
- Annual Net Income (finance 20% 30yr): $2,509
Leveraged Cash-on-Cash
- 1 Year: $2,508.72
- 5 Year: $3,849.12
- 15 Year: $7,797.35
Cap Rate
- 1 Year: 7.24%
- 5 Year: 8.15%
- 15 Year: 10.96%
Capital Appreciation
- 10 Year: $42,000
- 20 Year: $84,000
- 30 Year: $126,000