Property Info
- MLS C7513858
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1998
- Living Area (sqft) 1315
- Foundation Slab
- Min Lease Slab
- HOA Fees $16.67
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield8.2% | Annual Rent$22,200.00 | Property Taxes$3,937.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,937.09 | $19,685.45 | $39,370.90 | |||
| Net Cash Flow | $18,262.91 | $91,314.55 | $182,629.10 | |||
| HOA Fees | $200.04 | $1,000.20 | $2,000.40 |