Property Info
- MLS A4658121
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2624
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield7.3% | Annual Rent$31,200.00 | Property Taxes$5,535.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,535.00 | $27,675.00 | $55,350.00 | |||
| Net Cash Flow | $25,665.00 | $128,325.00 | $256,650.00 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |