Property Info
- MLS L4945264
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1582
- Foundation Slab
- Min Lease Slab
- HOA Fees $6.23
Interior Features
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.5% | Annual Rent$24,900.00 | Property Taxes$6,108.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,900.00 $2,075.00 / mo | $124,500.00 $2,075.00 / mo | $249,000.00 $2,075.00 / mo | |||
| Estimated Expenses | $6,108.00 | $30,540.00 | $61,080.00 | |||
| Net Cash Flow | $18,792.00 | $93,960.00 | $187,920.00 | |||
| HOA Fees | $74.76 | $373.80 | $747.60 |