Property Info
- MLS L4947425
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1265
- Foundation Block
- Min Lease Block
- HOA Fees $78.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield6.9% | Annual Rent$24,000.00 | Property Taxes$1,196.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $1,196.00 | $5,980.00 | $11,960.00 | |||
| Net Cash Flow | $22,804.00 | $114,020.00 | $228,040.00 | |||
| HOA Fees | $939.96 | $4,699.80 | $9,399.60 |