Property Info
- MLS A4628235
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1847
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.67
Interior Features
- Other
Cash Flow
| Cap Rate5.5 | Gross Yield7.8% | Annual Rent$26,400.00 | Property Taxes$7,681.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $7,681.87 | $38,409.35 | $76,818.70 | |||
| Net Cash Flow | $18,718.13 | $93,590.65 | $187,181.30 | |||
| HOA Fees | $104.04 | $520.20 | $1,040.40 |