Property Info
- MLS A4666553
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1441
- Living Area (sqft) 1441
- Foundation Slab
- Min Lease Slab
- HOA Fees $157.00
Interior Features
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield8.1% | Annual Rent$30,000.00 | Property Taxes$5,213.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,213.60 | $26,068.00 | $52,136.00 | |||
| Net Cash Flow | $24,786.40 | $123,932.00 | $247,864.00 | |||
| HOA Fees | $1,884.00 | $9,420.00 | $18,840.00 |