Property Info
- MLS A4665283
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1134
- Living Area (sqft) 1134
- Foundation Slab
- Min Lease Slab
- HOA Fees $980.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.3 | Gross Yield6.9% | Annual Rent$19,200.00 | Property Taxes$1,061.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,061.40 | $5,307.00 | $10,614.00 | |||
| Net Cash Flow | $18,138.60 | $90,693.00 | $181,386.00 | |||
| HOA Fees | $11,760.00 | $58,800.00 | $117,600.00 |