Property Info
- MLS A4615343
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1092
- Foundation Block
- Min Lease Block
- HOA Fees $535.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$3,288.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,288.00 | $16,440.00 | $32,880.00 | |||
| Net Cash Flow | $20,712.00 | $103,560.00 | $207,120.00 | |||
| HOA Fees | $6,420.00 | $32,100.00 | $64,200.00 |