Property Info
- MLS N6135106
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1503
- Foundation Slab
- Min Lease Slab
- HOA Fees $240.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield7.6% | Annual Rent$24,000.00 | Property Taxes$2,428.37 | 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 | $2,428.37 | $12,141.85 | $24,283.70 | |||
| Net Cash Flow | $21,571.63 | $107,858.15 | $215,716.30 | |||
| HOA Fees | $2,880.00 | $14,400.00 | $28,800.00 |