$240,000
Rent Rate: $1,675 |
7.44% ROI (leveraged)
3 Beds
2 Baths
1,259 Sq Ft
Garage/Carport: 2-Car
Built in 2024 Lot Size: ~.15 Acres Basement: N/A
Built in 2024 Lot Size: ~.15 Acres Basement: N/A
Projected Completion Date: Contact Us
Property Calculations
- Purchase Price: $240,000
- Rent Range: $1625-$1725
- Rent Used In Calculations: $1,675
- Annual Taxes: $2,000
- Annual Insurance: $440
- HOA Fees: 0
- Property Management Fees: 5%
- Annual Net Income (cash): $16,655.00
- Annual Net Income (finance 20% 30yr): $3,573.14
Leveraged Cash-on-Cash
- 1 Year: $3,573.14
- 5 Year: $5,708.74
- 15 Year: $12,171.13
Cap Rate
- 1 Year: 6.94%
- 5 Year: 7.81%
- 15 Year: 10.50%
Capital Appreciation
- 10 Year: $33,521
- 20 Year: $91,549
- 30 Year: $192,000