Property Info
- MLS A4691925
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2105
- Living Area (sqft) 1530
- Foundation Slab
- Min Lease Slab
- HOA Fees $447.97
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield7.8% | Annual Rent$33,540.00 | Property Taxes$7,413.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,540.00 $2,795.00 / mo | $167,700.00 $2,795.00 / mo | $335,400.00 $2,795.00 / mo | |||
| Estimated Expenses | $7,413.00 | $37,065.00 | $74,130.00 | |||
| Net Cash Flow | $26,127.00 | $130,635.00 | $261,270.00 | |||
| HOA Fees | $5,375.64 | $26,878.20 | $53,756.40 |