$131,500
Rent Rate: $1,010 |
9.10% ROI (leveraged)
3 Beds
2 Baths
1,078 Sq Ft
Garage/Carport: N/A
Built in 1925 Lot Size: ~.24 Acres Basement: N/A
Built in 1925 Lot Size: ~.24 Acres Basement: N/A
Projected Completion Date: Completed!
Property Calculations
- Purchase Price: $131,500
- Rent Range: $960-$1060
- Rent Used In Calculations: $1,010
- Annual Taxes: $660
- Annual Insurance: $809
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $9,560
- Annual Net Income (finance 20% 30yr): $2,392
Leveraged Cash-on-Cash
- 1 Year: $2,392.43
- 5 Year: $3,653.71
- 15 Year: $7,375.39
Cap Rate
- 1 Year: 7.27%
- 5 Year: 8.18%
- 15 Year: 11.00%
Capital Appreciation
- 10 Year: $18,367
- 20 Year: $50,161
- 30 Year: $105,200