Property Info
- MLS A4678427
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1000
- Living Area (sqft) 800
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
- HOA Fees $115.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate10.0 | Gross Yield11.1% | Annual Rent$42,000.00 | Property Taxes$2,559.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $2,559.71 | $12,798.55 | $25,597.10 | |||
| Net Cash Flow | $39,440.29 | $197,201.45 | $394,402.90 | |||
| HOA Fees | $1,380.00 | $6,900.00 | $13,800.00 |