Property Info
- MLS N6142345
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1120
- Living Area (sqft) 1120
- 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
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate15.4 | Gross Yield18.2% | Annual Rent$30,000.00 | Property Taxes$1,819.48 | 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 | $1,819.48 | $9,097.40 | $18,194.80 | |||
| Net Cash Flow | $28,180.52 | $140,902.60 | $281,805.20 | |||
| HOA Fees | $2,748.00 | $13,740.00 | $27,480.00 |