Property Info
- MLS N6142677
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2303
- Living Area (sqft) 1379
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $196.00
Interior Features
- Eat-in Kitchen
- Walk-In Closet(s)
Cash Flow
| Cap Rate20.9 | Gross Yield24% | Annual Rent$33,600.00 | Property Taxes$2,059.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $2,059.00 | $10,295.00 | $20,590.00 | |||
| Net Cash Flow | $31,541.00 | $157,705.00 | $315,410.00 | |||
| HOA Fees | $2,352.00 | $11,760.00 | $23,520.00 |