Property Info
- MLS L4945550
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1540
- Foundation Slab
- Min Lease Slab
- HOA Fees $93.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.3 | Gross Yield8.4% | Annual Rent$24,600.00 | Property Taxes$5,186.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $5,186.00 | $25,930.00 | $51,860.00 | |||
| Net Cash Flow | $19,414.00 | $97,070.00 | $194,140.00 | |||
| HOA Fees | $1,116.00 | $5,580.00 | $11,160.00 |