$160,500
Rent Rate: $1,235 |
9.53% ROI (leveraged)
3 Beds
2 Baths
1,330 Sq Ft
Garage/Carport: N/A
Built in 1939 Lot Size: ~.30 Acres Basement: N/A
Built in 1939 Lot Size: ~.30 Acres Basement: N/A
Projected Completion Date: 11/26/2024
Property Calculations
- Purchase Price: $160,500
- Rent Range: $1185-$1285
- Rent Used In Calculations: $1,235
- Annual Taxes: $700
- Annual Insurance: $977
- HOA Fees: 0
- Property Management Fees: 9%
- Annual Net Income (cash): $11,809
- Annual Net Income (finance 20% 30yr): $3,061
Leveraged Cash-on-Cash
- 1 Year: $3,060.71
- 5 Year: $4,617.93
- 15 Year: $9,214.86
Cap Rate
- 1 Year: 7.36%
- 5 Year: 8.28%
- 15 Year: 11.13%
Capital Appreciation
- 10 Year: $22,417
- 20 Year: $61,224
- 30 Year: $128,400