Property Info
- MLS A4659337
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 861
- Foundation Slab
- Min Lease -
- HOA Fees $82.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate10.6 | Gross Yield13.2% | Annual Rent$33,000.00 | Property Taxes$5,432.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $5,432.00 | $27,160.00 | $54,320.00 | |||
| Net Cash Flow | $27,568.00 | $137,840.00 | $275,680.00 | |||
| HOA Fees | $984.00 | $4,920.00 | $9,840.00 |