Property Info
- MLS N6131996
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1774
- Foundation Slab
- Min Lease Slab
- HOA Fees $22.08
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield6.7% | Annual Rent$30,000.00 | Property Taxes$4,664.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,664.00 | $23,320.00 | $46,640.00 | |||
| Net Cash Flow | $25,336.00 | $126,680.00 | $253,360.00 | |||
| HOA Fees | $264.96 | $1,324.80 | $2,649.60 |