$162,500
Rent Rate: $1,225 |
9.20% 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: $162,500
- Rent Range: $1175-$1275
- Rent Used In Calculations: $1,225
- Annual Taxes: $1,400
- Annual Insurance: $718
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $11,847
- Annual Net Income (finance 20% 30yr): $2,989
Leveraged Cash-on-Cash
- 1 Year: $2,989.49
- 5 Year: $4,517.76
- 15 Year: $9,117.73
Cap Rate
- 1 Year: 7.29%
- 5 Year: 8.21%
- 15 Year: 11.03%
Capital Appreciation
- 10 Year: $48,750
- 20 Year: $97,500
- 30 Year: $130,000