Price to Sell! Stabilized and recently remodeled! This home has been upgraded with new mechanicals, plumbing, flooring, bathroom, kitchen and more!
| Proforma Income/Expense | Pct | Monthly | Annual |
|---|---|---|---|
| Gross Potential Rent (estimated) | — | 1,450 | 17,400 |
| Total Income (estimated) | — | 1,450 | 17,400 |
| — Expenses — | — | — | — |
| Property Taxes – Tax Yr: 2019 | — | -465 | -5,577 |
| Insurance (estimated) | — | -42 | -500 |
| Property Management Fees (Pct of Gross Rent) | 8.00% | -116 | -1,392 |
| Allowance for Maintenance/Turnover/Vacancy (estimated Pct of Gross Rent) | 15.00% | -218 | -2,610 |
| Water/Sewer (estimated) | — | -60 | -720 |
| Trash Collection (estimated) | — | -11 | -126 |
| Common Area Utilities (estimated) | — | 0 | 0 |
| Common Area Maintenance (estimated) | — | 0 | 0 |
| Total Expenses (estimated) | — | -910 | -10,925 |
| —— | — | — | — |
| Net Operating Income (estimated) | — | 540 | 6,475 |