$178,000
Rent Rate: $1,400 |
$359 Monthly Cashflow
4 Beds
2 Baths
1,419 Sq Ft
Garage/Carport: N/A
Built in 1954 Lot Size: ~.52 Acres Basement: N/A Plumbing: Septic
Built in 1954 Lot Size: ~.52 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $178,000
- Rent Range: $1350-$1450
- Rent Used In Calculations: $1,400
- Annual Taxes: $1,475
- Annual Insurance: $1,087
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $13,398
- Annual Net Income (finance 25% 30yr): $4,302
Leveraged Cash-on-Cash
- 1 Year: $4,302.02
- 5 Year: $6,030.86
- 15 Year: $11,233.23
Cap Rate
- 1 Year: 7.53%
- 5 Year: 8.47%
- 15 Year: 11.39%
Capital Appreciation
- 10 Year: $53,400
- 20 Year: $106,800
- 30 Year: $160,200