Property Info
- MLS A4629215
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 700
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $237.15
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate17.2 | Gross Yield20.3% | Annual Rent$24,000.00 | Property Taxes$910.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $910.00 | $4,550.00 | $9,100.00 | |||
| Net Cash Flow | $23,090.00 | $115,450.00 | $230,900.00 | |||
| HOA Fees | $2,845.80 | $14,229.00 | $28,458.00 |