Property Info
- MLS P4936606
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2276
- Living Area (sqft) 1634
- Foundation Slab
- Min Lease Slab
- HOA Fees $129.17
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield8.3% | Annual Rent$19,800.00 | Property Taxes$3,099.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $3,099.00 | $15,495.00 | $30,990.00 | |||
| Net Cash Flow | $16,701.00 | $83,505.00 | $167,010.00 | |||
| HOA Fees | $1,550.04 | $7,750.20 | $15,500.40 |