Property Info
- MLS A4671460
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1876
- Living Area (sqft) 1539
- Foundation Slab
- Min Lease Slab
- HOA Fees $218.00
Interior Features
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield7.9% | Annual Rent$25,200.00 | Property Taxes$3,685.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,685.37 | $18,426.85 | $36,853.70 | |||
| Net Cash Flow | $21,514.63 | $107,573.15 | $215,146.30 | |||
| HOA Fees | $2,616.00 | $13,080.00 | $26,160.00 |