Property Info
- MLS N6134567
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 911
- Foundation Slab
- Min Lease Slab
- HOA Fees $20.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.4 | Gross Yield9.7% | Annual Rent$22,800.00 | Property Taxes$2,939.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,939.90 | $14,699.50 | $29,399.00 | |||
| Net Cash Flow | $19,860.10 | $99,300.50 | $198,601.00 | |||
| HOA Fees | $240.00 | $1,200.00 | $2,400.00 |