Property Info
- MLS L4949739
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1983
- Foundation Block
- Min Lease Block
- HOA Fees $180.00
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6.9% | Annual Rent$24,000.00 | Property Taxes$6,494.14 | 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 | $6,494.14 | $32,470.70 | $64,941.40 | |||
| Net Cash Flow | $17,505.86 | $87,529.30 | $175,058.60 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |