Property Info
- MLS V4947917
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2590
- Living Area (sqft) 1608
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $392.82
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate4.9 | Gross Yield7.6% | Annual Rent$33,600.00 | Property Taxes$7,299.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $7,299.14 | $36,495.70 | $72,991.40 | |||
| Net Cash Flow | $26,300.86 | $131,504.30 | $263,008.60 | |||
| HOA Fees | $4,713.84 | $23,569.20 | $47,138.40 |