Property Info
- MLS R4908940
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 970
- Foundation Slab
- Min Lease Slab
- HOA Fees $71.50
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Other
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate10.0 | Gross Yield11.8% | Annual Rent$18,000.00 | Property Taxes$1,955.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,955.00 | $9,775.00 | $19,550.00 | |||
| Net Cash Flow | $16,045.00 | $80,225.00 | $160,450.00 | |||
| HOA Fees | $858.00 | $4,290.00 | $8,580.00 |