Property Info
- MLS A4669563
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1200
- Living Area (sqft) 1200
- Foundation Basement, Block
- Min Lease Basement, Block
- HOA Fees $16.25
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.0 | Gross Yield8.6% | Annual Rent$27,000.00 | Property Taxes$4,733.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,733.33 | $23,666.65 | $47,333.30 | |||
| Net Cash Flow | $22,266.67 | $111,333.35 | $222,666.70 | |||
| HOA Fees | $195.00 | $975.00 | $1,950.00 |