Property Info
- MLS D6148134
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1884
- Living Area (sqft) 1289
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
- HOA Fees $288.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield8.2% | Annual Rent$20,400.00 | Property Taxes$2,726.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,726.31 | $13,631.55 | $27,263.10 | |||
| Net Cash Flow | $17,673.69 | $88,368.45 | $176,736.90 | |||
| HOA Fees | $3,456.00 | $17,280.00 | $34,560.00 |