Property Info
- MLS N6133938
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1568
- Foundation Slab
- Min Lease Slab
- HOA Fees $144.67
Interior Features
- Chair Rail
- Crown Molding
- High Ceilings
- In Wall Pest System
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
Cap Rate3.6 | Gross Yield5.7% | Annual Rent$23,940.00 | Property Taxes$7,218.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
Estimated Expenses | $7,218.00 | $36,090.00 | $72,180.00 | |||
Net Cash Flow | $16,722.00 | $83,610.00 | $167,220.00 | |||
HOA Fees | $1,736.04 | $8,680.20 | $17,360.40 |