Property Info
- MLS P4936919
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1260
- Living Area (sqft) 1120
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $376.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate9.1 | Gross Yield12.9% | Annual Rent$21,600.00 | Property Taxes$1,874.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,874.00 | $9,370.00 | $18,740.00 | |||
| Net Cash Flow | $19,726.00 | $98,630.00 | $197,260.00 | |||
| HOA Fees | $4,512.00 | $22,560.00 | $45,120.00 |