2021 | 0  (ytd) | |
2020 | 0 | |
2019 | 0 | |
2018 | 0 | |
2017 |
![]() |
1 |
2016 | 0 | |
2015 |
![]() |
1 |
2014 |
![]() |
1 |
2013 |
![]() ![]() |
2 |
2012 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
5 |
2011 |
![]() ![]() |
2 |
2010 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
7 |
2009 |
![]() |
1 |
2008 | 0 | |
2007 | 0 |
2021 | $0 | |
2020 | $0 | |
2019 | $0 | |
2018 | $0 | |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$156,000 |
2016 | $0 | |
2015 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$145,000 |
2014 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$135,000 |
2013 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$129,000 |
2012 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$145,000 |
2011 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$155,660 |
2010 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$158,000 |
2009 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$169,950 |
2008 | $0 | |
2007 | $0 |
Property Details | ||
Purchase Price | $0 | based on median sales price |
Income (Annual) | ||
Monthly Rental Rate | $1,600 | estimate based on currently available rental data |
Projected Vacancy | 4% | half a month per year |
Gross Operating Income | $18,432 | |
Expense (Annual) | ||
Real Estate Taxes | $0 | estimate based on median sales price |
Repairs | $1,600 | estimate based on typical property condition |
Association Dues | $1,320 | estimated to be $110 per month |
Property Management | $0 | assuming self management |
Insurance | $0 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $3,020 | |
Cash Flow Before Tax | ||
Gross Operating Income | $18,432 | |
- Operating Expenses | - $3,020 | |
Net Operating Income | $15,412 | |
- Annual Debt Service | - $0 | financing 80% of the purchase price at 3.75% |
Cash Flow Before Taxes | $15,412 |