$205,250
Rent Rate: $1,600 |
9.32% ROI (leveraged)
3 Beds
2 Baths
1,503 Sq Ft
Garage/Carport: 1-Car
Built in 1981 Lot Size: ~.37 Acres Basement: Partial
Built in 1981 Lot Size: ~.37 Acres Basement: Partial
Projected Completion Date: 5/17/2024
Property Calculations
- Purchase Price: $205,250
- Rent Range: $1550-$1650
- Rent Used In Calculations: $1,600
- Annual Taxes: $1,600
- Annual Insurance: $857
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $15,015
- Annual Net Income (finance 20% 30yr): $3,827
Leveraged Cash-on-Cash
- 1 Year: $3,827.29
- 5 Year: $5,809.04
- 15 Year: $11,654.51
Cap Rate
- 1 Year: 7.32%
- 5 Year: 8.23%
- 15 Year: 11.07%
Capital Appreciation
- 10 Year: $28,668
- 20 Year: $78,294
- 30 Year: $164,200