Property Info
- MLS N6137538
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1500
- Foundation Slab
- Min Lease Slab
- HOA Fees $537.67
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield7% | Annual Rent$30,000.00 | Property Taxes$4,417.50 | 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 | $4,417.50 | $22,087.50 | $44,175.00 | |||
| Net Cash Flow | $25,582.50 | $127,912.50 | $255,825.00 | |||
| HOA Fees | $6,452.04 | $32,260.20 | $64,520.40 |