$252,000
Rent Rate: $1,725 |
8.32% ROI (leveraged)
4 Beds
2 Baths
2,100 Sq Ft
Garage/Carport: 2-Car
Built in 1962 Lot Size: ~.67 Acres Basement: Partial Plumbing: Sewer
Built in 1962 Lot Size: ~.67 Acres Basement: Partial Plumbing: Sewer
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $252,000
- Rent Range: $1675-$1775
- Rent Used In Calculations: $1,725
- Annual Taxes: $1,975
- Annual Insurance: $795
- HOA Fees: 0
- Property Management Fees: 0%
- Annual Net Income (cash): $17,930
- Annual Net Income (finance 20% 30yr): $4,194
Leveraged Cash-on-Cash
- 1 Year: $4,194.05
- 5 Year: $6,444.42
- 15 Year: $13,384.78
Cap Rate
- 1 Year: 7.12%
- 5 Year: 8.01%
- 15 Year: 10.76%
Capital Appreciation
- 10 Year: $75,600
- 20 Year: $151,200
- 30 Year: $226,800