Property Info
- MLS A4621409
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1436
- Foundation Slab
- Min Lease Slab
- HOA Fees $101.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
Cash Flow
| Cap Rate6.7 | Gross Yield8.4% | Annual Rent$27,540.00 | Property Taxes$4,251.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,540.00 $2,295.00 / mo | $137,700.00 $2,295.00 / mo | $275,400.00 $2,295.00 / mo | |||
| Estimated Expenses | $4,251.00 | $21,255.00 | $42,510.00 | |||
| Net Cash Flow | $23,289.00 | $116,445.00 | $232,890.00 | |||
| HOA Fees | $1,212.00 | $6,060.00 | $12,120.00 |