Property Info
- MLS P4937276
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1269
- Living Area (sqft) 1269
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $376.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate8.3 | Gross Yield11.7% | Annual Rent$21,600.00 | Property Taxes$1,721.00 | 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 | $1,721.00 | $8,605.00 | $17,210.00 | |||
| Net Cash Flow | $19,879.00 | $99,395.00 | $198,790.00 | |||
| HOA Fees | $4,512.00 | $22,560.00 | $45,120.00 |