Property Info
- MLS A4697235
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1183
- Living Area (sqft) 1092
- Foundation Block
- Min Lease Block
- HOA Fees $563.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate5.4 | Gross Yield9.5% | Annual Rent$22,800.00 | Property Taxes$3,223.00 | 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 | $3,223.00 | $16,115.00 | $32,230.00 | |||
| Net Cash Flow | $19,577.00 | $97,885.00 | $195,770.00 | |||
| HOA Fees | $6,756.00 | $33,780.00 | $67,560.00 |