1726 N Bentalou St, Baltimore, MD 21216
3br/1.5ba
ROI: 14.57%
Income Analysis
Sales Price: $109,500
Current rental income: $1,250/mo
Current Annual Taxes: $697
Estimated Annual Insurance: $600
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 Gross Rental Income: $15,000
Annual Cumulative Hard Costs: $4,047
Adjusted Gross Annual Income: $10,953
5 Year Return: $54,765
10 Year Return: $109,530
Renovated Comps:
1216 N Bentalou St - sold for $140k
2319 Windsor Ave - sold for $124k
833 N Bentalou St (ours) - sold last year for $114k
2005 Braddish Ave - sold for $140k
607 N Bentalou St (ours) - sold 01/19 for $120k
1700 N Bentalou St (ours) - sold 11/18 for $119k
Property and Area Photos
|