Property Info
- MLS A4682059
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1146
- Living Area (sqft) 1030
- Foundation Slab
- Min Lease Slab
- HOA Fees $414.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Solid Wood Cabinets
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.5 | Gross Yield13.1% | Annual Rent$21,600.00 | Property Taxes$2,529.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,529.00 | $12,645.00 | $25,290.00 | |||
| Net Cash Flow | $19,071.00 | $95,355.00 | $190,710.00 | |||
| HOA Fees | $4,968.00 | $24,840.00 | $49,680.00 |