Property Info
- MLS G5094328
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1277
- Foundation Slab
- Min Lease Slab
- HOA Fees $549.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$5,245.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $5,245.00 | $26,225.00 | $52,450.00 | |||
| Net Cash Flow | $18,755.00 | $93,775.00 | $187,550.00 | |||
| HOA Fees | $6,588.00 | $32,940.00 | $65,880.00 |