Property Info
- MLS L4946973
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1485
- Foundation Block
- Min Lease Block
- HOA Fees $85.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield6.9% | Annual Rent$22,200.00 | Property Taxes$3,318.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,318.82 | $16,594.10 | $33,188.20 | |||
| Net Cash Flow | $18,881.18 | $94,405.90 | $188,811.80 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |