Property Info
- MLS A4610621
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1356
- Foundation Slab
- Min Lease Slab
- HOA Fees $434.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate5.6 | Gross Yield9% | Annual Rent$25,200.00 | Property Taxes$4,267.00 | 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 | $4,267.00 | $21,335.00 | $42,670.00 | |||
| Net Cash Flow | $20,933.00 | $104,665.00 | $209,330.00 | |||
| HOA Fees | $5,208.00 | $26,040.00 | $52,080.00 |