Property Info
- MLS A4642676
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1231
- Foundation Slab
- Min Lease Slab
- HOA Fees $125.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.9 | Gross Yield10.5% | Annual Rent$42,000.00 | Property Taxes$4,916.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $4,916.00 | $24,580.00 | $49,160.00 | |||
| Net Cash Flow | $37,084.00 | $185,420.00 | $370,840.00 | |||
| HOA Fees | $1,500.00 | $7,500.00 | $15,000.00 |