$163,500
Rent Rate: $1,305 |
9.85% ROI (leveraged)
3 Beds
1 Baths
1,000 Sq Ft
Garage/Carport: N/A
Built in 1978 Lot Size: ~.36 Acres Basement: N/A
Built in 1978 Lot Size: ~.36 Acres Basement: N/A
Projected Completion Date: Completed!
Property Calculations
- Purchase Price: $163,500
- Rent Range: $1255-$1355
- Rent Used In Calculations: $1,305
- Annual Taxes: $1,400
- Annual Insurance: $718
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $12,133
- Annual Net Income (finance 20% 30yr): $3,221
Leveraged Cash-on-Cash
- 1 Year: $3,220.58
- 5 Year: $4,822.65
- 15 Year: $9,546.22
Cap Rate
- 1 Year: 7.42%
- 5 Year: 8.35%
- 15 Year: 11.22%
Capital Appreciation
- 10 Year: $22,836
- 20 Year: $62,368
- 30 Year: $130,800