Property Info
- MLS L4948231
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1210
- Foundation Slab
- Min Lease Slab
- HOA Fees $33.33
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.2 | Gross Yield8.5% | Annual Rent$21,600.00 | Property Taxes$2,727.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,727.89 | $13,639.45 | $27,278.90 | |||
| Net Cash Flow | $18,872.11 | $94,360.55 | $188,721.10 | |||
| HOA Fees | $399.96 | $1,999.80 | $3,999.60 |