$153,000
Rent Rate: $1,250 |
12.96% ROI (leveraged)
4 Beds
2 Baths
1,464 Sq Ft
Garage/Carport: N/A
Built in 1940 Lot Size: ~.46 Acres Basement: N/A
Built in 1940 Lot Size: ~.46 Acres Basement: N/A
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $153,000
- Rent Range: $1200-$1300
- Rent Used In Calculations: $1,250
- Annual Taxes: $1,100
- Annual Insurance: $844
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $11,736
- Annual Net Income (finance 20% 30yr): $3,396.32
Leveraged Cash-on-Cash
- 1 Year: $3,966.32
- 5 Year: $5,544.59
- 15 Year: $10,319.62
Cap Rate
- 1 Year: 12.96%
- 5 Year: 9.05%
- 15 Year: 12.17%
Capital Appreciation
- 10 Year: $21,370
- 20 Year: $58,363
- 30 Year: $122,400