Property Info
- MLS A4678441
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1296
- Living Area (sqft) 1296
- Foundation Slab
- Min Lease Slab
- HOA Fees $675.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield7.3% | Annual Rent$31,200.00 | Property Taxes$5,060.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,060.00 | $25,300.00 | $50,600.00 | |||
| Net Cash Flow | $26,140.00 | $130,700.00 | $261,400.00 | |||
| HOA Fees | $8,100.00 | $40,500.00 | $81,000.00 |