2904 Ulman Ave, Baltimore, MD 21215
6br/1.5ba
Cap Rate: 13.09%
Income Analysis
Sales Price: $120,000
Current guaranteed rent: $1,865/mo
Estimate Annual Taxes: $1182
Estimated Annual Insurance: $840
Estimated Annual Maintenance Costs: $1,865
** 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: $2,238
**The fee is 10% of the monthly rent.
Annual Net Rental Income: $22,380
Annual Cumulative Hard Costs: $6,125
Adjusted Gross Annual Income: $16,255
5 Year Return: $81,275
10 Year Return: $162,550
Comps:
3714 Overview Rd - sold for $200k
2801 Norfolk Ave - listed for $123k
2618 Violet Ave - listed for $165k
3442 Reistertown Rd - sold for $160k
Property and Area Photos
|