Property Info
- MLS R4908066
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1062
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
- HOA Fees $175.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate10.1 | Gross Yield13.1% | Annual Rent$14,400.00 | Property Taxes$1,136.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,136.66 | $5,683.30 | $11,366.60 | |||
| Net Cash Flow | $13,263.34 | $66,316.70 | $132,633.40 | |||
| HOA Fees | $2,100.00 | $10,500.00 | $21,000.00 |