Property Info
- MLS A4674146
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2154
- Living Area (sqft) 1545
- Foundation Slab
- Min Lease Slab
- HOA Fees $354.18
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield7.1% | Annual Rent$27,600.00 | Property Taxes$3,776.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,776.00 | $18,880.00 | $37,760.00 | |||
| Net Cash Flow | $23,824.00 | $119,120.00 | $238,240.00 | |||
| HOA Fees | $4,250.16 | $21,250.80 | $42,501.60 |