$153,000
Rent Rate: $1,200 |
9.22% 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: 5/17/2024
Property Calculations
- Purchase Price: $153,000
- Rent Range: $1150-$1250
- Rent Used In Calculations: $1,200
- Annual Taxes: $1,100
- Annual Insurance: $844
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,160
- Annual Net Income (finance 20% 30yr): $2,820
Leveraged Cash-on-Cash
- 1 Year: $2,820.32
- 5 Year: $4,279.34
- 15 Year: $8,619.23
Cap Rate
- 1 Year: 7.29%
- 5 Year: 8.21%
- 15 Year: 11.03%
Capital Appreciation
- 10 Year: $21,370
- 20 Year: $58,363
- 30 Year: $122,400