$191,000
Rent Rate: $1,495 |
11.03% ROI (leveraged)
4 Beds
2 Baths
1,431 Sq Ft
Garage/Carport: 1-Car
Built in 1983 Lot Size: ~.42 Acres Basement: Finished/Unfinished Plumbing: Septic
Built in 1983 Lot Size: ~.42 Acres Basement: Finished/Unfinished Plumbing: Septic
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $191,000
- Rent Range: $1445-$1545
- Rent Used In Calculations: $1,495
- Annual Taxes: $1,561
- Annual Insurance: $856
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $14,626
- Annual Net Income (finance 20% 30yr): $4,215
Leveraged Cash-on-Cash
- 1 Year: $4,215.02
- 5 Year: $6,101.19
- 15 Year: $11,780.00
Cap Rate
- 1 Year: 7.66%
- 5 Year: 8.62%
- 15 Year: 11.58%
Capital Appreciation
- 10 Year: $57,300
- 20 Year: $114,600
- 30 Year: $171,900