Property Info
- MLS A4689471
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1710
- Living Area (sqft) 1303
- Foundation Slab
- Min Lease Slab
- HOA Fees $36.00
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.4 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$4,286.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,286.41 | $21,432.05 | $42,864.10 | |||
| Net Cash Flow | $19,713.59 | $98,567.95 | $197,135.90 | |||
| HOA Fees | $432.00 | $2,160.00 | $4,320.00 |