Property Info
- MLS S5139225
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1464
- Living Area (sqft) 1464
- Foundation Slab
- Min Lease Slab
- HOA Fees $452.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield7.8% | Annual Rent$27,000.00 | Property Taxes$4,964.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,964.00 | $24,820.00 | $49,640.00 | |||
| Net Cash Flow | $22,036.00 | $110,180.00 | $220,360.00 | |||
| HOA Fees | $5,424.00 | $27,120.00 | $54,240.00 |