Property Info
- MLS A4629818
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1500
- Foundation Slab
- Min Lease Slab
- HOA Fees $532.48
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate11.0 | Gross Yield13.4% | Annual Rent$34,800.00 | Property Taxes$0.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $0.00 | $0.00 | $0.00 | |||
| Net Cash Flow | $34,800.00 | $174,000.00 | $348,000.00 | |||
| HOA Fees | $6,389.76 | $31,948.80 | $63,897.60 |