Property Info
- MLS A4666709
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2322
- Living Area (sqft) 1579
- Foundation Slab
- Min Lease Slab
- HOA Fees $283.33
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield7.7% | Annual Rent$36,000.00 | Property Taxes$5,950.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $5,950.00 | $29,750.00 | $59,500.00 | |||
| Net Cash Flow | $30,050.00 | $150,250.00 | $300,500.00 | |||
| HOA Fees | $3,399.96 | $16,999.80 | $33,999.60 |