Property Info
- MLS P4935397
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1164
- Foundation Slab
- Min Lease Slab
- HOA Fees $285.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
Cash Flow
| Cap Rate6.0 | Gross Yield8.9% | Annual Rent$18,300.00 | Property Taxes$2,597.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,300.00 $1,525.00 / mo | $91,500.00 $1,525.00 / mo | $183,000.00 $1,525.00 / mo | |||
| Estimated Expenses | $2,597.45 | $12,987.25 | $25,974.50 | |||
| Net Cash Flow | $15,702.55 | $78,512.75 | $157,025.50 | |||
| HOA Fees | $3,420.00 | $17,100.00 | $34,200.00 |