Property Info
- MLS A4685385
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1000
- Living Area (sqft) 800
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $215.00
Interior Features
- Other
Cash Flow
| Cap Rate6.2 | Gross Yield8% | Annual Rent$14,400.00 | Property Taxes$798.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $798.21 | $3,991.05 | $7,982.10 | |||
| Net Cash Flow | $13,601.79 | $68,008.95 | $136,017.90 | |||
| HOA Fees | $2,580.00 | $12,900.00 | $25,800.00 |