2023 |
![]() ![]() ![]() |
3  (ytd) |
2022 |
![]() ![]() ![]() ![]() ![]() |
4 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
6 |
2020 | 0 | |
2019 |
![]() ![]() ![]() |
3 |
2018 |
![]() ![]() ![]() |
3 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
8 |
2016 |
![]() |
1 |
2015 |
![]() ![]() ![]() |
3 |
2014 |
![]() ![]() ![]() |
3 |
2013 |
![]() ![]() |
2 |
2012 | 0 | |
2011 |
![]() |
1 |
2010 |
![]() ![]() |
2 |
2009 |
![]() |
1 |
2008 |
![]() ![]() ![]() |
3 |
2007 |
![]() ![]() ![]() ![]() ![]() |
4 |
2006 |
![]() ![]() |
2 |
2005 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
7 |
2004 |
![]() ![]() ![]() ![]() ![]() ![]() |
5 |
2003 | 0 |
2023 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$179,900 |
2022 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$132,875 |
2021 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$109,500 |
2020 | $0 | |
2019 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$102,000 |
2018 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$78,000 |
2017 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$73,000 |
2016 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$66,500 |
2015 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$65,000 |
2014 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$64,000 |
2013 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$77,000 |
2012 | $0 | |
2011 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$70,000 |
2010 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$56,250 |
2009 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$107,000 |
2008 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$103,500 |
2007 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$104,500 |
2006 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$107,450 |
2005 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$97,500 |
2004 |
![]() ![]() ![]() ![]() ![]() ![]() ![]() |
$69,000 |
2003 | $0 |
Property Details | ||
Purchase Price | $179,900 | based on median sales price |
Income (Annual) | ||
Monthly Rental Rate | $850 | estimate based on currently available rental data |
Projected Vacancy | 4% | half a month per year |
Gross Operating Income | $9,792 | |
Expense (Annual) | ||
Real Estate Taxes | $1,619 | estimate based on median sales price |
Repairs | $850 | estimate based on typical property condition |
Association Dues | $2,220 | estimated to be $185 per month |
Property Management | $0 | assuming self management |
Insurance | $648 | estimate based on recent trends |
Utilities | $0 | assumes tenant pays all utilities |
Advertising | $100 | estimate |
Total Operating Expenses | $5,437 | |
Cash Flow Before Tax | ||
Gross Operating Income | $9,792 | |
- Operating Expenses | - $5,437 | |
Net Operating Income | $4,355 | |
- Annual Debt Service | - $8,460 | financing 80% of the purchase price at 4.25% |
Cash Flow Before Taxes | $-4,105 |