Property Info
- MLS A4688129
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2034
- Living Area (sqft) 1504
- Foundation Slab
- Min Lease Slab
- HOA Fees $122.74
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield7.9% | Annual Rent$25,200.00 | Property Taxes$4,189.24 | 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 | $4,189.24 | $20,946.20 | $41,892.40 | |||
| Net Cash Flow | $21,010.76 | $105,053.80 | $210,107.60 | |||
| HOA Fees | $1,472.88 | $7,364.40 | $14,728.80 |