Property Info
- MLS A4643538
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1870
- Foundation Slab
- Min Lease Slab
- HOA Fees $539.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield8.4% | Annual Rent$30,000.00 | Property Taxes$5,857.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,857.30 | $29,286.50 | $58,573.00 | |||
| Net Cash Flow | $24,142.70 | $120,713.50 | $241,427.00 | |||
| HOA Fees | $6,468.00 | $32,340.00 | $64,680.00 |