Bedrooms: 3 beds
Bathrooms: 1 bath
Single Family: 1,008 sq. ft.
Lot Size: 6,300 sq. ft.
Year Built: 1969
Price (includes rehab)
Income (numbers are based on an annual basis and rental amount is based on nearby rentals)
$9,600 yr / $800 mo (cash tenant) $11,400 / $950 mo (Eden tenant)
$1,000 Taxes $1,000 Taxes
$620 Insurance $620 Insurance
$500 Maintenance (5%) $570 Maintenance (5%)
$500 Vacancy (5%) $570 Vacancy (5%)
$768 Management (8%) $912 Management (8%)
$3,388 Expenses $3,672 Expenses
Net Income Net Income
$6,212 ($517 Monthly) $7,728 ($644 Monthly)
Cap Rate Cap Rate
11.5 % 14.3%
17517 TARKINGTON AVE SOLD $46,000 5/3/1 988 sqft – I sold this house for $59k but property as-is was $46k
4726 E 175TH ST SOLD $69,000 2/1/1 1,064 sqft
*All information provided is approximate and should be verified by the purchaser. There are no guarantees information is accurate.
*ROI is determined by cash flow, market appreciation, tax savings, principal pay down, and rental income. Past performance is no guarantee of future results and individual results may vary. The information and any statistical data contained herein have been obtained from sources which we believe to be reliable, but we do not represent that they are accurate or complete, and they should not be relied upon as such. All opinions expressed and data provided herein are subject to change without notice. Past performance is no guarantee of future results, and current performance may be lower or higher than the performance data quoted. Results shown here are not typical, results will vary based upon real estate prices, interest rates, creditworthiness and many other factors.