2924 Rockrose Ave, Baltimore, MD 21215
7br / 2ba + Finished Basement
ROI: 21.03%
Income Analysis
Listing Price: $109,500
2yr Lease Rate: $1500/mo
Current Annual Taxes: $1182
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: $1800
**The fee is 10% of the monthly rent.
Annual Net Rental Income: $18,000
Annual Cumulative Hard Costs: $5,082
Adjusted Gross Annual Income: $12,918
5 Year Return: $64,590
10 Year Return: $129,180
Comps:
2800 Rockrose Ave sold 10/19 for $134,900
3829 Reisterstown Rd sold 01/20 for $163,603
3702 Park Heights Ave sold 01/20 for $120,000
2568 Druid Park Dr sold 03/20 for $150,000
Property and Area Photos
|