Property Info
- MLS A4693566
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2596
- Living Area (sqft) 1792
- Foundation Block
- Min Lease Block
- HOA Fees $59.67
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield7.7% | Annual Rent$30,000.00 | Property Taxes$2,274.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $2,274.03 | $11,370.15 | $22,740.30 | |||
| Net Cash Flow | $27,725.97 | $138,629.85 | $277,259.70 | |||
| HOA Fees | $716.04 | $3,580.20 | $7,160.40 |