$156,000
Rent Rate: $1,300 |
9.57% ROI (leveraged)
3 Beds
2 Baths
1,210 Sq Ft
Garage/Carport: Carport
Built in 1954 Lot Size: ~.51 Acres Basement: N/A
Built in 1954 Lot Size: ~.51 Acres Basement: N/A
Projected Completion Date: 1/17/2025
Property Calculations
- Purchase Price: $156,000
- Rent Range: $1250-$1350
- Rent Used In Calculations: $1,300
- Annual Taxes: $1,850
- Annual Insurance: $857
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,489
- Annual Net Income (finance 20% 30yr): $2,986
Leveraged Cash-on-Cash
- 1 Year: $2,985.79
- 5 Year: $4,506.77
- 15 Year: $8,981.12
Cap Rate
- 1 Year: 7.36%
- 5 Year: 8.29%
- 15 Year: 11.14%
Capital Appreciation
- 10 Year: $21,789
- 20 Year: $59,507
- 30 Year: $124,800