Property Info
- MLS A4590119
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
- HOA Fees $70.16
Interior Features
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate5.3 | Gross Yield6.8% | Annual Rent$23,700.00 | Property Taxes$4,339.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,700.00 $1,975.00 / mo | $118,500.00 $1,975.00 / mo | $237,000.00 $1,975.00 / mo | |||
| Estimated Expenses | $4,339.00 | $21,695.00 | $43,390.00 | |||
| Net Cash Flow | $19,361.00 | $96,805.00 | $193,610.00 | |||
| HOA Fees | $841.92 | $4,209.60 | $8,419.20 |