Property Info
- MLS P4927478
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1196
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $365.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Skylight(s)
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.8 | Gross Yield12.4% | Annual Rent$21,000.00 | Property Taxes$1,667.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,667.00 | $8,335.00 | $16,670.00 | |||
| Net Cash Flow | $19,333.00 | $96,665.00 | $193,330.00 | |||
| HOA Fees | $4,380.00 | $21,900.00 | $43,800.00 |