Property Info
- MLS A4666892
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2097
- Living Area (sqft) 1457
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.33
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield7.2% | Annual Rent$31,188.00 | Property Taxes$2,968.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,188.00 $2,599.00 / mo | $155,940.00 $2,599.00 / mo | $311,880.00 $2,599.00 / mo | |||
| Estimated Expenses | $2,968.00 | $14,840.00 | $29,680.00 | |||
| Net Cash Flow | $28,220.00 | $141,100.00 | $282,200.00 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |