Property Info
- MLS R4911460
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2448
- Living Area (sqft) 1338
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $150.00
Interior Features
- Open Floorplan
- Other
Cash Flow
| Cap Rate9.6 | Gross Yield11% | Annual Rent$20,400.00 | Property Taxes$845.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $845.94 | $4,229.70 | $8,459.40 | |||
| Net Cash Flow | $19,554.06 | $97,770.30 | $195,540.60 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |