Property Info
- MLS A4688459
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2314
- Living Area (sqft) 1665
- Foundation Slab
- Min Lease Slab
- HOA Fees $255.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield9.1% | Annual Rent$30,000.00 | Property Taxes$3,976.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,976.00 | $19,880.00 | $39,760.00 | |||
| Net Cash Flow | $26,024.00 | $130,120.00 | $260,240.00 | |||
| HOA Fees | $3,060.00 | $15,300.00 | $30,600.00 |