Property Info
- MLS A4650360
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2073
- Foundation Block
- Min Lease Block
- HOA Fees $9.58
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.9% | Annual Rent$42,000.00 | Property Taxes$8,171.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $8,171.63 | $40,858.15 | $81,716.30 | |||
| Net Cash Flow | $33,828.37 | $169,141.85 | $338,283.70 | |||
| HOA Fees | $114.96 | $574.80 | $1,149.60 |