Property Info
- MLS G5089483
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1476
- Foundation Slab
- Min Lease Slab
- HOA Fees $235.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield6.8% | Annual Rent$15,000.00 | Property Taxes$2,181.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $2,181.00 | $10,905.00 | $21,810.00 | |||
| Net Cash Flow | $12,819.00 | $64,095.00 | $128,190.00 | |||
| HOA Fees | $2,820.00 | $14,100.00 | $28,200.00 |