Property Info
- MLS A4668369
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2180
- Living Area (sqft) 1572
- Foundation Slab
- Min Lease Slab
- HOA Fees $347.67
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate12.2 | Gross Yield14.2% | Annual Rent$54,000.00 | Property Taxes$3,549.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $3,549.55 | $17,747.75 | $35,495.50 | |||
| Net Cash Flow | $50,450.45 | $252,252.25 | $504,504.50 | |||
| HOA Fees | $4,172.04 | $20,860.20 | $41,720.40 |