Property Info
- MLS R4909712
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1977
- Living Area (sqft) 1427
- Foundation Slab
- Min Lease Slab
- HOA Fees $498.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield8.5% | Annual Rent$25,800.00 | Property Taxes$3,171.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $3,171.97 | $15,859.85 | $31,719.70 | |||
| Net Cash Flow | $22,628.03 | $113,140.15 | $226,280.30 | |||
| HOA Fees | $5,976.00 | $29,880.00 | $59,760.00 |