Property Info
- MLS N6137568
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1120
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $229.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate15.1 | Gross Yield18% | Annual Rent$28,800.00 | Property Taxes$1,849.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $1,849.89 | $9,249.45 | $18,498.90 | |||
| Net Cash Flow | $26,950.11 | $134,750.55 | $269,501.10 | |||
| HOA Fees | $2,748.00 | $13,740.00 | $27,480.00 |