Property Info
- MLS N6132786
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1703
- Foundation Slab
- Min Lease Slab
- HOA Fees $334.17
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield8.2% | Annual Rent$32,400.00 | Property Taxes$3,984.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $3,984.00 | $19,920.00 | $39,840.00 | |||
| Net Cash Flow | $28,416.00 | $142,080.00 | $284,160.00 | |||
| HOA Fees | $4,010.04 | $20,050.20 | $40,100.40 |