Property Info
- MLS A4676573
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1537
- Living Area (sqft) 1537
- Foundation Slab
- Min Lease Slab
- HOA Fees $340.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate7.9 | Gross Yield10.8% | Annual Rent$26,400.00 | Property Taxes$3,073.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,073.42 | $15,367.10 | $30,734.20 | |||
| Net Cash Flow | $23,326.58 | $116,632.90 | $233,265.80 | |||
| HOA Fees | $4,080.00 | $20,400.00 | $40,800.00 |