$178,000
Rent Rate: $1,400 |
$367 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: $989
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $13,496
- Annual Net Income (finance 25% 30yr): $4,400
Leveraged Cash-on-Cash
- 1 Year: $4,400.31
- 5 Year: $6,141.48
- 15 Year: $11,381.90
Cap Rate
- 1 Year: 7.58%
- 5 Year: 8.53%
- 15 Year: 11.47%
Capital Appreciation
- 10 Year: $53,400
- 20 Year: $106,800
- 30 Year: $160,200