$133,750
Rent Rate: $1,050 |
9.27% ROI (leveraged)
2 Beds
2 Baths
1,040 Sq Ft
Garage/Carport: Carport
Built in 1969 Lot Size: ~.90 Acres Basement: N/A Plumbing: Septic
Built in 1969 Lot Size: ~.90 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: 5/12/2025
Property Calculations
- Purchase Price: $133,750
- Rent Range: $1000-$1100
- Rent Used In Calculations: $1,050
- Annual Taxes: $645
- Annual Insurance: $1,052
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $9,769
- Annual Net Income (finance 20% 30yr): $2,479
Leveraged Cash-on-Cash
- 1 Year: $2,478.59
- 5 Year: $3,768.50
- 15 Year: $7,571.84
Cap Rate
- 1 Year: 7.30%
- 5 Year: 8.22%
- 15 Year: 11.05%
Capital Appreciation
- 10 Year: $40,125
- 20 Year: $80,250
- 30 Year: $120,375