Property Info
- MLS A4690181
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1200
- Living Area (sqft) 1080
- Foundation Slab
- Min Lease Slab
- HOA Fees $424.27
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield9% | Annual Rent$22,800.00 | Property Taxes$2,975.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $2,975.83 | $14,879.15 | $29,758.30 | |||
| Net Cash Flow | $19,824.17 | $99,120.85 | $198,241.70 | |||
| HOA Fees | $5,091.24 | $25,456.20 | $50,912.40 |