Property Info
- MLS L4952830
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1111
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.50
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.6% | Annual Rent$21,000.00 | Property Taxes$3,385.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,385.00 | $16,925.00 | $33,850.00 | |||
| Net Cash Flow | $17,615.00 | $88,075.00 | $176,150.00 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |