Property Info
- MLS N6135576
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1008
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $229.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate11.5 | Gross Yield13.3% | Annual Rent$30,000.00 | Property Taxes$1,376.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $1,376.46 | $6,882.30 | $13,764.60 | |||
| Net Cash Flow | $28,623.54 | $143,117.70 | $286,235.40 | |||
| HOA Fees | $2,748.00 | $13,740.00 | $27,480.00 |