Property Info
- MLS V4948182
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 856
- Living Area (sqft) 856
- Foundation Slab
- Min Lease Slab
- HOA Fees $150.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate8.6 | Gross Yield11.3% | Annual Rent$18,000.00 | Property Taxes$2,375.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,375.00 | $11,875.00 | $23,750.00 | |||
| Net Cash Flow | $15,625.00 | $78,125.00 | $156,250.00 | |||
| HOA Fees | $1,800.00 | $9,000.00 | $18,000.00 |