353 S Maple St
353 S Maple St, Curious George Street, US
Key Numbers
Price
$135,000
+3% ▲
Rent
$1,400
+7% ▲
Gross Yield
12.44%
+1.2% ▲
Out-of-Pocket Cash
$25,000
-2% ▼
Cap Rate
8.5%
+0.5% ▲
Occupancy
95%
-1% ▼
Property Details
Bedrooms: 3 | Bathrooms: 2 | Sqft: 1,400 | Year Built: 2015
Tenant Occupied: Yes | Cash Flow: $1,200/month
Location
Financial P&L
Comparative Growth
Investment Snapshot
12.44%
Gross Yield
7.33%
Cash-on-Cash Return
$137,246
Out of Pocket Cash
| Rental Income | $16,800.00 |
| Property Taxes | ($1,417.50) |
| Home Insurance | ($1,464.00) |
| Annual Repairs (10%) | ($1,680.00) |
| Property Management (8%) | ($1,344.00) |
| Vacancy Allowance (5%) | ($840.00) |
| Net Cash Inflow | $10,054.50 |
12.44%
Gross Yield
4.80%
Cash-on-Cash Return
$29,246
Out of Pocket Cash
| Rental Income | $16,800.00 |
| Mortgage Payment | ($8,448.95) |
| Property Taxes | ($1,418.00) |
| Home Insurance | ($1,464.00) |
| Annual Repairs (10%) | ($1,680.00) |
| Property Management (8%) | ($1,344.00) |
| Vacancy Allowance (5%) | ($840.00) |
| Net Cash Inflow | $1,605.05 |
Growth & Projections
| Year | Property (All Cash) | Stocks (Index) | Bonds (Index) | Bonds (High Yield) | Property (Mortgage) | Mortgage: Invested |
|---|---|---|---|---|---|---|
| 1 | $141,342 | $139,331 | $136,697 | $143,251 | $26,033 | $25,512 |
| 2 | $152,824 | $151,188 | $136,150 | $149,518 | $31,694 | $31,003 |
| 3 | $164,439 | $163,882 | $135,606 | $156,059 | $37,520 | $36,736 |
| 4 | $174,582 | $176,403 | $135,063 | $162,887 | $42,368 | $41,645 |
| 5 | $184,246 | $189,627 | $134,523 | $170,013 | $47,214 | $46,546 |
| 6 | $193,602 | $203,752 | $133,985 | $177,451 | $52,214 | $51,594 |
| 7 | $202,765 | $218,953 | $133,449 | $185,215 | $57,470 | $56,873 |
| 8 | $211,751 | $235,317 | $132,915 | $193,318 | $62,988 | $62,391 |
| 9 | $220,579 | $252,941 | $132,383 | $201,775 | $68,776 | $68,161 |
| 10 | $229,264 | $271,927 | $131,854 | $210,603 | $74,842 | $74,192 |