$185,000
Rent Rate: $1,500 |
11.44% ROI (leveraged)
4 Beds
2 Baths
1,486 Sq Ft
Garage/Carport: N/A
Built in 1955 Lot Size: ~.43 Acres Basement: N/A Plumbing: Septic
Built in 1955 Lot Size: ~.43 Acres Basement: N/A Plumbing: Septic
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $185,000
- Rent Range: $1450-$1550
- Rent Used In Calculations: $1,500
- Annual Taxes: $1,865
- Annual Insurance: $918
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $14,317
- Annual Net Income (finance 20% 30yr): $4,233
Leveraged Cash-on-Cash
- 1 Year: $4,233.07
- 5 Year: $6,080.62
- 15 Year: $11,639.88
Cap Rate
- 1 Year: 7.74%
- 5 Year: 8.71%
- 15 Year: 11.71%
Capital Appreciation
- 10 Year: $55,500
- 20 Year: $111,000
- 30 Year: $166,500