Property Info
- MLS P4929626
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 418
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $14.58
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.7 | Gross Yield8.6% | Annual Rent$12,000.00 | Property Taxes$1,116.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,116.80 | $5,584.00 | $11,168.00 | |||
| Net Cash Flow | $10,883.20 | $54,416.00 | $108,832.00 | |||
| HOA Fees | $174.96 | $874.80 | $1,749.60 |