Property Info
- MLS P4934428
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1432
- Foundation Slab
- Min Lease Slab
- HOA Fees $118.83
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield7% | Annual Rent$16,200.00 | Property Taxes$3,012.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $3,012.83 | $15,064.15 | $30,128.30 | |||
| Net Cash Flow | $13,187.17 | $65,935.85 | $131,871.70 | |||
| HOA Fees | $1,425.96 | $7,129.80 | $14,259.60 |