Property Info
- MLS G5107800
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1140
- Living Area (sqft) 1140
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $243.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.5 | Gross Yield9.6% | Annual Rent$14,400.00 | Property Taxes$237.00 | 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 | $237.00 | $1,185.00 | $2,370.00 | |||
| Net Cash Flow | $14,163.00 | $70,815.00 | $141,630.00 | |||
| HOA Fees | $2,916.00 | $14,580.00 | $29,160.00 |