$282,000
Rent Rate: $2,175 |
9.51% ROI (leveraged)
5 Beds
3 Baths
2,100 Sq Ft
Garage/Carport: 1-Car
Built in 1947 Lot Size: ~.34 Acres Basement: Unfinished Plumbing: Septic
Built in 1947 Lot Size: ~.34 Acres Basement: Unfinished Plumbing: Septic
Projected Completion Date: 3/31/2025
Property Calculations
- Purchase Price: $282,000
- Rent Range: $2125-$2225
- Rent Used In Calculations: $2,175
- Annual Taxes: $1,255
- Annual Insurance: $1,761
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $20,735
- Annual Net Income (finance 20% 30yr): $5,364
Leveraged Cash-on-Cash
- 1 Year: $5,363.82
- 5 Year: $8,098.43
- 15 Year: $16,170.02
Cap Rate
- 1 Year: 7.35%
- 5 Year: 8.28%
- 15 Year: 11.12%
Capital Appreciation
- 10 Year: $84,600
- 20 Year: $169,200
- 30 Year: $253,800