Property Info
- MLS A4640850
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1693
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $463.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Central Vaccum
- High Ceilings
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield6.6% | Annual Rent$28,800.00 | Property Taxes$4,746.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,746.80 | $23,734.00 | $47,468.00 | |||
| Net Cash Flow | $24,053.20 | $120,266.00 | $240,532.00 | |||
| HOA Fees | $5,556.00 | $27,780.00 | $55,560.00 |