Property Info
- MLS A4669599
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 780
- Living Area (sqft) 480
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $210.00
Interior Features
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Window Treatments
Cash Flow
| Cap Rate16.2 | Gross Yield20% | Annual Rent$18,000.00 | Property Taxes$913.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $913.59 | $4,567.95 | $9,135.90 | |||
| Net Cash Flow | $17,086.41 | $85,432.05 | $170,864.10 | |||
| HOA Fees | $2,520.00 | $12,600.00 | $25,200.00 |