$148,500
Rent Rate: $1,210 |
$305 Monthly Cashflow
3 Beds
1 Baths
1,000 Sq Ft
Garage/Carport: N/A
Built in 1953 Lot Size: ~.24 Acres Basement: N/A Plumbing: Sewer
Built in 1953 Lot Size: ~.24 Acres Basement: N/A Plumbing: Sewer
Projected Completion Date: Complete!
Property Calculations
- Purchase Price: $148,500
- Rent Range: $1160-$1260
- Rent Used In Calculations: $1,210
- Annual Taxes: $1,618
- Annual Insurance: $930
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $11,246
- Annual Net Income (finance 25% 30yr): $3,657
Leveraged Cash-on-Cash
- 1 Year: $3,657.50
- 5 Year: $5,109.83
- 15 Year: $9,476.99
Cap Rate
- 1 Year: 7.57%
- 5 Year: 8.52%
- 15 Year: 11.45%
Capital Appreciation
- 10 Year: $44,550
- 20 Year: $89,100
- 30 Year: $133,650