Property Info
- MLS P4937504
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1776
- Living Area (sqft) 1776
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $367.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate6.7 | Gross Yield9.6% | Annual Rent$21,600.00 | Property Taxes$2,118.00 | 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 | $2,118.00 | $10,590.00 | $21,180.00 | |||
| Net Cash Flow | $19,482.00 | $97,410.00 | $194,820.00 | |||
| HOA Fees | $4,404.00 | $22,020.00 | $44,040.00 |