Property Info
- MLS A4629428
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1533
- Foundation Slab
- Min Lease Slab
- HOA Fees $465.45
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield8.2% | Annual Rent$40,800.00 | Property Taxes$6,964.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $6,964.16 | $34,820.80 | $69,641.60 | |||
| Net Cash Flow | $33,835.84 | $169,179.20 | $338,358.40 | |||
| HOA Fees | $5,585.40 | $27,927.00 | $55,854.00 |