1603 N Bentalou St, Baltimore, MD 21216
3br/1ba
ROI: 14.45%
Income Analysis
Sales Price: $85,000
Current rental income: $1,000/mo
Current Annual Taxes: $861
Estimated Annual Insurance: $600
Estimated Annual Maintenance Costs: $1,000
** 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: $1,200
**The fee is 10% of the monthly rent.
Annual Gross Rental Income: $12,000
Annual Cumulative Hard Costs: $3,661
Adjusted Gross Annual Income: $8,339
5 Year Return: $41,695
10 Year Return: $83,390
Renovated Comps:
2032 N Bentalou St – sold 05/20 for $155k
1129 N Bentalou St – sold 04/20 for $142k
2012 Ruxton Ave – sold 01/20 for $123k
1603 Ruxton Ave – sold 10/19 for $148k
607 N Bentalou St (ours) – sold 01/19 for $120k
833 N Bentalou St (ours) – sold 05/18 for $114k
1700 N Bentalou St (ours) – sold 11/18 for $119k
1726 N Bentalou St (ours) – sold 05/19 for $105k
Property and Area Photos
|