Property Info
- MLS C7502689
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1837
- Foundation Slab
- Min Lease Slab
- HOA Fees $72.33
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield6.7% | Annual Rent$30,000.00 | Property Taxes$5,460.90 | 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 | $5,460.90 | $27,304.50 | $54,609.00 | |||
| Net Cash Flow | $24,539.10 | $122,695.50 | $245,391.00 | |||
| HOA Fees | $867.96 | $4,339.80 | $8,679.60 |