Property Info
- MLS N6136390
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1400
- Foundation Slab
- Min Lease Slab
- HOA Fees $220.00
Interior Features
- Ceiling Fans(s)
- Chair Rail
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield7.4% | Annual Rent$28,200.00 | Property Taxes$888.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $888.43 | $4,442.15 | $8,884.30 | |||
| Net Cash Flow | $27,311.57 | $136,557.85 | $273,115.70 | |||
| HOA Fees | $2,640.00 | $13,200.00 | $26,400.00 |