Property Info
- MLS G5080030
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 624
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $25.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate11.2 | Gross Yield12.1% | Annual Rent$13,200.00 | Property Taxes$729.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $729.00 | $3,645.00 | $7,290.00 | |||
| Net Cash Flow | $12,471.00 | $62,355.00 | $124,710.00 | |||
| HOA Fees | $300.00 | $1,500.00 | $3,000.00 |