Property Info
- MLS A4684040
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1776
- Living Area (sqft) 1368
- Foundation Slab
- Min Lease Slab
- HOA Fees $340.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate12.6 | Gross Yield15.8% | Annual Rent$42,000.00 | Property Taxes$4,508.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $4,508.00 | $22,540.00 | $45,080.00 | |||
| Net Cash Flow | $37,492.00 | $187,460.00 | $374,920.00 | |||
| HOA Fees | $4,080.00 | $20,400.00 | $40,800.00 |