Property Info
- MLS A4674171
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2254
- Living Area (sqft) 1736
- Foundation Slab
- Min Lease Slab
- HOA Fees $102.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.9 | Gross Yield9.4% | Annual Rent$26,400.00 | Property Taxes$5,803.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,803.00 | $29,015.00 | $58,030.00 | |||
| Net Cash Flow | $20,597.00 | $102,985.00 | $205,970.00 | |||
| HOA Fees | $1,224.00 | $6,120.00 | $12,240.00 |