Property Info
- MLS A4663938
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2124
- Living Area (sqft) 1248
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $50.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.3 | Gross Yield8.4% | Annual Rent$16,800.00 | Property Taxes$1,693.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,693.00 | $8,465.00 | $16,930.00 | |||
| Net Cash Flow | $15,107.00 | $75,535.00 | $151,070.00 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |