Property Info
- MLS P4928595
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 981
- Foundation Crawlspace, Other
- Min Lease Crawlspace, Other
- HOA Fees $4.17
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- L Dining
- Other
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate9.4 | Gross Yield10% | Annual Rent$15,000.00 | Property Taxes$812.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $812.27 | $4,061.35 | $8,122.70 | |||
| Net Cash Flow | $14,187.73 | $70,938.65 | $141,877.30 | |||
| HOA Fees | $50.04 | $250.20 | $500.40 |