Property Info
- MLS A4665026
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 396
- Living Area (sqft) 396
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $175.00
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate14.7 | Gross Yield18.4% | Annual Rent$15,600.00 | Property Taxes$1,048.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,048.00 | $5,240.00 | $10,480.00 | |||
| Net Cash Flow | $14,552.00 | $72,760.00 | $145,520.00 | |||
| HOA Fees | $2,100.00 | $10,500.00 | $21,000.00 |