Property Info
- MLS L4945247
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2114
- Foundation Block
- Min Lease Block
- HOA Fees $184.00
Interior Features
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate6.5 | Gross Yield8.4% | Annual Rent$29,400.00 | Property Taxes$4,589.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $4,589.33 | $22,946.65 | $45,893.30 | |||
| Net Cash Flow | $24,810.67 | $124,053.35 | $248,106.70 | |||
| HOA Fees | $2,208.00 | $11,040.00 | $22,080.00 |