1722 N Bond St, Baltimore, MD 21213
3br/3.5ba
Cap Rate: 10.04% + 45k equity
Income Analysis
Listing Price: $129,900
Estimated monthly rental income: $1500/mo
Current Annual Taxes: $511
Estimated Annual Insurance: $600
Estimated Annual Maintenance Costs: $1,500
** 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: $1,800
**The fee is 10% of the monthly rent.
Annual Net Rental Income: $18,000
Annual Cumulative Hard Costs: $4,411
Adjusted Gross Annual Income: $13,589
5 Year Return: $67,945
10 Year Return: $135,890
Renovated Comps:
1414 N Bond St sold 01/18 for $175k
1531 N Bond St for sale for $162k
1401 E Lanvale St for sale for $174k
Property and Area Photos
|