Property Info
- MLS S5151367
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 518
- Living Area (sqft) 518
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $17.50
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate9.5 | Gross Yield11.1% | Annual Rent$12,720.00 | Property Taxes$1,573.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,720.00 $1,060.00 / mo | $63,600.00 $1,060.00 / mo | $127,200.00 $1,060.00 / mo | |||
| Estimated Expenses | $1,573.96 | $7,869.80 | $15,739.60 | |||
| Net Cash Flow | $11,146.04 | $55,730.20 | $111,460.40 | |||
| HOA Fees | $210.00 | $1,050.00 | $2,100.00 |