Property Info
- MLS S5137614
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2334
- Living Area (sqft) 1724
- Foundation Slab
- Min Lease Slab
- HOA Fees $230.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield6.4% | Annual Rent$20,400.00 | Property Taxes$3,848.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,848.00 | $19,240.00 | $38,480.00 | |||
| Net Cash Flow | $16,552.00 | $82,760.00 | $165,520.00 | |||
| HOA Fees | $2,760.00 | $13,800.00 | $27,600.00 |