Property Info
- MLS U8233724
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1364
- Foundation Slab
- Min Lease Slab
- HOA Fees $538.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate6.9 | Gross Yield10.5% | Annual Rent$25,200.00 | Property Taxes$2,252.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $2,252.00 | $11,260.00 | $22,520.00 | |||
| Net Cash Flow | $22,948.00 | $114,740.00 | $229,480.00 | |||
| HOA Fees | $6,456.00 | $32,280.00 | $64,560.00 |