Property Info
- MLS T3549950
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 948
- Foundation -
- Min Lease
- HOA Fees $29.75
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
Cash Flow
| Cap Rate12.2 | Gross Yield13.9% | Annual Rent$11,520.00 | Property Taxes$1,077.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,520.00 $960.00 / mo | $57,600.00 $960.00 / mo | $115,200.00 $960.00 / mo | |||
| Estimated Expenses | $1,077.10 | $5,385.50 | $10,771.00 | |||
| Net Cash Flow | $10,442.90 | $52,214.50 | $104,429.00 | |||
| HOA Fees | $357.00 | $1,785.00 | $3,570.00 |