Property Info
- MLS P4935276
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 418
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $17.50
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate8.8 | Gross Yield10% | Annual Rent$12,000.00 | Property Taxes$1,194.00 | 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 | $1,194.00 | $5,970.00 | $11,940.00 | |||
| Net Cash Flow | $10,806.00 | $54,030.00 | $108,060.00 | |||
| HOA Fees | $210.00 | $1,050.00 | $2,100.00 |