Property Info
- MLS U8239117
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1056
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $220.00
Interior Features
- Window Treatments
Cash Flow
| Cap Rate10.9 | Gross Yield13.6% | Annual Rent$22,800.00 | Property Taxes$1,799.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $1,799.39 | $8,996.95 | $17,993.90 | |||
| Net Cash Flow | $21,000.61 | $105,003.05 | $210,006.10 | |||
| HOA Fees | $2,640.00 | $13,200.00 | $26,400.00 |