1604 N Pulaski St, Baltimore, MD 21216
4br/1.5ba
Cap Rate: 13.97% + 20k Equity
Income Analysis
Sales Price: $85,000
Total monthly projected rental income: $1,400/mo
Estimate Annual Taxes: $495
Estimated Annual Insurance: $840
Estimated Annual Maintenance Costs: $1,400
** 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: $1,680
**The fee is 10% of the monthly rent.
Annual Net Rental Income: $16,800
Annual Cumulative Hard Costs: $4,415
Adjusted Gross Annual Income: $12,385
5 Year Return: $61,925
10 Year Return: $123,850
Comps:
1729 N Pulaski St - sold for $105k
1712 Moreland Ave - listed for $120k
1312 N Bentalou St - sold for $119k
2544 W Lanvale St - for sale $125k
2318 W Lanvale St - sold for $109k
Property and Area Photos
|