Property Info
- MLS A4695736
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 917
- Living Area (sqft) 500
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $8.33
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate16.0 | Gross Yield17.1% | Annual Rent$30,000.00 | Property Taxes$1,940.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $1,940.58 | $9,702.90 | $19,405.80 | |||
| Net Cash Flow | $28,059.42 | $140,297.10 | $280,594.20 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |