Property Info
- MLS G5103439
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1888
- Living Area (sqft) 1152
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $218.00
Interior Features
- Built-in Features
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate25.2 | Gross Yield33.3% | Annual Rent$18,600.00 | Property Taxes$1,917.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $1,917.00 | $9,585.00 | $19,170.00 | |||
| Net Cash Flow | $16,683.00 | $83,415.00 | $166,830.00 | |||
| HOA Fees | $2,616.00 | $13,080.00 | $26,160.00 |