Property Info
- MLS N6142759
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2694
- Living Area (sqft) 1917
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,018.00
Interior Features
- Crown Molding
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.4 | Gross Yield7.8% | Annual Rent$32,400.00 | Property Taxes$6,118.00 | 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 | $6,118.00 | $30,590.00 | $61,180.00 | |||
| Net Cash Flow | $26,282.00 | $131,410.00 | $262,820.00 | |||
| HOA Fees | $12,216.00 | $61,080.00 | $122,160.00 |