Property Info
- MLS A4650694
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1876
- Foundation Block
- Min Lease Block
- HOA Fees $1.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.7 | Gross Yield3.7% | Annual Rent$28,800.00 | Property Taxes$7,138.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $7,138.00 | $35,690.00 | $71,380.00 | |||
| Net Cash Flow | $21,662.00 | $108,310.00 | $216,620.00 | |||
| HOA Fees | $20.04 | $100.20 | $200.40 |