Property Info
- MLS A4689145
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1649
- Living Area (sqft) 1649
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $90.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Solid Surface Counters
Cash Flow
| Cap Rate6.9 | Gross Yield8.6% | Annual Rent$34,200.00 | Property Taxes$5,357.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $5,357.04 | $26,785.20 | $53,570.40 | |||
| Net Cash Flow | $28,842.96 | $144,214.80 | $288,429.60 | |||
| HOA Fees | $1,080.00 | $5,400.00 | $10,800.00 |