Property Info
- MLS A4652272
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1916
- Living Area (sqft) 1516
- Foundation Slab
- Min Lease Slab
- HOA Fees $173.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield8.1% | Annual Rent$28,800.00 | Property Taxes$4,817.42 | 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 | $4,817.42 | $24,087.10 | $48,174.20 | |||
| Net Cash Flow | $23,982.58 | $119,912.90 | $239,825.80 | |||
| HOA Fees | $2,076.00 | $10,380.00 | $20,760.00 |