Property Info
- MLS A4669882
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1128
- Living Area (sqft) 714
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $195.00
Interior Features
- Built-in Features
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate13.3 | Gross Yield16.4% | Annual Rent$18,000.00 | Property Taxes$1,011.00 | 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 | $1,011.00 | $5,055.00 | $10,110.00 | |||
| Net Cash Flow | $16,989.00 | $84,945.00 | $169,890.00 | |||
| HOA Fees | $2,340.00 | $11,700.00 | $23,400.00 |