Property Info
- MLS G5088801
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1297
- Foundation Block
- Min Lease Block
- HOA Fees $450.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Skylight(s)
Cash Flow
| Cap Rate5.8 | Gross Yield8.5% | Annual Rent$22,200.00 | Property Taxes$1,830.97 | 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 | $1,830.97 | $9,154.85 | $18,309.70 | |||
| Net Cash Flow | $20,369.03 | $101,845.15 | $203,690.30 | |||
| HOA Fees | $5,400.00 | $27,000.00 | $54,000.00 |