Property Info
- MLS N6143149
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1128
- Living Area (sqft) 1128
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $229.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate15.7 | Gross Yield18.4% | Annual Rent$29,400.00 | Property Taxes$1,452.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $1,452.35 | $7,261.75 | $14,523.50 | |||
| Net Cash Flow | $27,947.65 | $139,738.25 | $279,476.50 | |||
| HOA Fees | $2,748.00 | $13,740.00 | $27,480.00 |