Property Info
- MLS T3504140
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 660
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $100.00
Interior Features
- Built-in Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.2 | Gross Yield8% | Annual Rent$9,600.00 | Property Taxes$1,023.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $1,023.00 | $5,115.00 | $10,230.00 | |||
| Net Cash Flow | $8,577.00 | $42,885.00 | $85,770.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |