Property Info
- MLS P4935499
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 616
- Living Area (sqft) 616
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $58.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate10.6 | Gross Yield12.8% | Annual Rent$11,400.00 | Property Taxes$1,300.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $1,300.00 | $6,500.00 | $13,000.00 | |||
| Net Cash Flow | $10,100.00 | $50,500.00 | $101,000.00 | |||
| HOA Fees | $696.00 | $3,480.00 | $6,960.00 |