1030 N Collington Ave, Baltimore, MD 21205
2br/1ba
Cap Rate: 10.09% + 45k equity
Income Analysis
Listing Price: $105,000
Guaranteed monthly rental income: $1250/mo
Estimate Annual Taxes: $349
Estimated Annual Insurance: $840
Estimated Annual Maintenance Costs: $1,250
** This estimate is based on any potential repairs the property may need over the course of a year. In our experience, this number is typically lower, but we always estimate on the high side.
Annual Property Management: $1,500
**The fee is 10% of the monthly rent.
Annual Net Rental Income: $15,000
Annual Cumulative Hard Costs: $3,939
Adjusted Gross Annual Income: $11,061
5 Year Return: $55,305
10 Year Return: $110,610
Renovated Comps:
1018 N Patterson Park sold 03/18 for $170k
837 N Collington Ave currently listed for $180k
Property and Area Photos
|