Property Info
- MLS A4622565
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 965
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $4.17
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate29.2 | Gross Yield31.8% | Annual Rent$37,800.00 | Property Taxes$3,037.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,800.00 $3,150.00 / mo | $189,000.00 $3,150.00 / mo | $378,000.00 $3,150.00 / mo | |||
| Estimated Expenses | $3,037.16 | $15,185.80 | $30,371.60 | |||
| Net Cash Flow | $34,762.84 | $173,814.20 | $347,628.40 | |||
| HOA Fees | $50.04 | $250.20 | $500.40 |