Property Info
- MLS L4946061
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2173
- Foundation Slab
- Min Lease Slab
- HOA Fees $168.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield8% | Annual Rent$49,200.00 | Property Taxes$896.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $49,200.00 $4,100.00 / mo | $246,000.00 $4,100.00 / mo | $492,000.00 $4,100.00 / mo | |||
| Estimated Expenses | $896.26 | $4,481.30 | $8,962.60 | |||
| Net Cash Flow | $48,303.74 | $241,518.70 | $483,037.40 | |||
| HOA Fees | $2,016.00 | $10,080.00 | $20,160.00 |