Property Info
- MLS P4931656
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 421
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $190.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- L Dining
- Other
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate3.7 | Gross Yield6% | Annual Rent$12,000.00 | Property Taxes$2,318.52 | 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 | $2,318.52 | $11,592.60 | $23,185.20 | |||
| Net Cash Flow | $9,681.48 | $48,407.40 | $96,814.80 | |||
| HOA Fees | $2,280.00 | $11,400.00 | $22,800.00 |