Property Info
- MLS C7517242
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1205
- Living Area (sqft) 1205
- Foundation Slab
- Min Lease Slab
- HOA Fees $372.00
Interior Features
- Crown Molding
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield10% | Annual Rent$18,900.00 | Property Taxes$3,554.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $3,554.56 | $17,772.80 | $35,545.60 | |||
| Net Cash Flow | $15,345.44 | $76,727.20 | $153,454.40 | |||
| HOA Fees | $4,464.00 | $22,320.00 | $44,640.00 |