Property Info
- MLS U8251315
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 848
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
- HOA Fees $29.75
Interior Features
- Solid Wood Cabinets
Cash Flow
| Cap Rate9.7 | Gross Yield11.4% | Annual Rent$10,800.00 | Property Taxes$1,261.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $1,261.92 | $6,309.60 | $12,619.20 | |||
| Net Cash Flow | $9,538.08 | $47,690.40 | $95,380.80 | |||
| HOA Fees | $357.00 | $1,785.00 | $3,570.00 |