Property Info
- MLS A4687424
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2810
- Living Area (sqft) 2025
- Foundation Slab
- Min Lease Slab
- HOA Fees $29.17
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.9% | Annual Rent$33,600.00 | Property Taxes$4,713.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $4,713.00 | $23,565.00 | $47,130.00 | |||
| Net Cash Flow | $28,887.00 | $144,435.00 | $288,870.00 | |||
| HOA Fees | $350.04 | $1,750.20 | $3,500.40 |