Property Info
- MLS L4948491
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1422
- Foundation Slab
- Min Lease Slab
- HOA Fees $280.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield8.1% | Annual Rent$18,300.00 | Property Taxes$2,262.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $2,262.97 | $11,314.85 | $22,629.70 | |||
| Net Cash Flow | $16,037.03 | $80,185.15 | $160,370.30 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |