Property Info
- MLS A4681192
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1852
- Living Area (sqft) 1241
- Foundation Slab
- Min Lease Slab
- HOA Fees $5.83
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
| Cap Rate6.4 | Gross Yield7.5% | Annual Rent$45,000.00 | Property Taxes$6,498.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $6,498.26 | $32,491.30 | $64,982.60 | |||
| Net Cash Flow | $38,501.74 | $192,508.70 | $385,017.40 | |||
| HOA Fees | $69.96 | $349.80 | $699.60 |