Property Info
- MLS A4650076
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2057
- Living Area (sqft) 1496
- Foundation Slab
- Min Lease Slab
- HOA Fees $311.93
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield7.7% | Annual Rent$27,600.00 | Property Taxes$4,556.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,556.00 | $22,780.00 | $45,560.00 | |||
| Net Cash Flow | $23,044.00 | $115,220.00 | $230,440.00 | |||
| HOA Fees | $3,743.16 | $18,715.80 | $37,431.60 |