$150,000
Rent Rate: $1,175 |
9.62% ROI (leveraged)
4 Beds
2 Baths
2,144 Sq Ft
Garage/Carport: N/A
Built in 1945 Lot Size: ~.60 Acres Basement: N/A
Built in 1945 Lot Size: ~.60 Acres Basement: N/A
Projected Completion Date: 12/31/2024
Property Calculations
- Purchase Price: $150,000
- Rent Range: $1125-$1225
- Rent Used In Calculations: $1,175
- Annual Taxes: $750
- Annual Insurance: $1,020
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,061
- Annual Net Income (finance 20% 30yr): $2,885
Leveraged Cash-on-Cash
- 1 Year: $2,884.84
- 5 Year: $4,344.50
- 15 Year: $8,650.57
Cap Rate
- 1 Year: 7.37%
- 5 Year: 8.30%
- 15 Year: 11.15%
Capital Appreciation
- 10 Year: $20,951
- 20 Year: $57,218
- 30 Year: $120,000