Property Info
- MLS D6145301
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2144
- Living Area (sqft) 1248
- Foundation Slab
- Min Lease Slab
- HOA Fees $204.33
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate12.4 | Gross Yield14.4% | Annual Rent$36,000.00 | Property Taxes$2,440.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $2,440.00 | $12,200.00 | $24,400.00 | |||
| Net Cash Flow | $33,560.00 | $167,800.00 | $335,600.00 | |||
| HOA Fees | $2,451.96 | $12,259.80 | $24,519.60 |