$147,000
Rent Rate: $1,125 |
9.54% ROI (leveraged)
3 Beds
2 Baths
1,206 Sq Ft
Garage/Carport: N/A
Built in 1945 Lot Size: ~.18 Acres Basement: N/A
Built in 1945 Lot Size: ~.18 Acres Basement: N/A
Projected Completion Date: 1/17/2025
Property Calculations
- Purchase Price: $147,000
- Rent Range: $1075-$1175
- Rent Used In Calculations: $1,125
- Annual Taxes: $795
- Annual Insurance: $673
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $10,817
- Annual Net Income (finance 20% 30yr): $2,804
Leveraged Cash-on-Cash
- 1 Year: $2,804.36
- 5 Year: $4,230.37
- 15 Year: $8,440.93
Cap Rate
- 1 Year: 7.36%
- 5 Year: 8.28%
- 15 Year: 11.13%
Capital Appreciation
- 10 Year: $20,532
- 20 Year: $56,074
- 30 Year: $117,600