Property Info
- MLS S5145469
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1504
- Living Area (sqft) 1504
- Foundation Slab
- Min Lease Slab
- HOA Fees $438.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield9.6% | Annual Rent$23,400.00 | Property Taxes$3,567.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,567.17 | $17,835.85 | $35,671.70 | |||
| Net Cash Flow | $19,832.83 | $99,164.15 | $198,328.30 | |||
| HOA Fees | $5,256.00 | $26,280.00 | $52,560.00 |