$132,500
Rent Rate: $1,010 |
8.82% 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: 9/27/2024
Property Calculations
- Purchase Price: $132,500
- 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): $2,338
Leveraged Cash-on-Cash
- 1 Year: $2,337.92
- 5 Year: $3,599.20
- 15 Year: $7,320.88
Cap Rate
- 1 Year: 7.22%
- 5 Year: 8.12%
- 15 Year: 10.91%
Capital Appreciation
- 10 Year: $18,507
- 20 Year: $50,543
- 30 Year: $106,000