$184,000
Rent Rate: $1,325 |
$374 Monthly Cashflow
3 Beds
2 Baths
1,395 Sq Ft
Garage/Carport: N/A
Built in 1934 Lot Size: ~.08 Acres Basement: N/A Plumbing: Sewer
Built in 1934 Lot Size: ~.08 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: 2/16/2026
Property Calculations
- Purchase Price: $184,000
- Rent Range: $1275-$1375
- Rent Used In Calculations: $1,325
- Annual Taxes: $300
- Annual Insurance: $916
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $13,889
- Annual Net Income (finance 25% 30yr): $4,486
Leveraged Cash-on-Cash
- 1 Year: $4,486.41
- 5 Year: $6,274.34
- 15 Year: $11,665.90
Cap Rate
- 1 Year: 7.55%
- 5 Year: 8.50%
- 15 Year: 11.42%
Capital Appreciation
- 10 Year: $55,200
- 20 Year: $110,400
- 30 Year: $165,600