$163,500
Rent Rate: $1,265 |
10.37% 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: $1215-$1315
- Rent Used In Calculations: $1,265
- Annual Taxes: $1,400
- Annual Insurance: $718
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $12,303
- Annual Net Income (finance 20% 30yr): $3,391
Leveraged Cash-on-Cash
- 1 Year: $3,390.98
- 5 Year: $4,977.83
- 15 Year: $9,754.78
Cap Rate
- 1 Year: 7.52%
- 5 Year: 8.47%
- 15 Year: 11.38%
Capital Appreciation
- 10 Year: $49,050
- 20 Year: $98,100
- 30 Year: $130,800