Property Info
- MLS L4949756
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1538
- Foundation Slab
- Min Lease Slab
- HOA Fees $30.42
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.3 | Gross Yield9% | Annual Rent$25,200.00 | Property Taxes$1,520.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $1,520.00 | $7,600.00 | $15,200.00 | |||
| Net Cash Flow | $23,680.00 | $118,400.00 | $236,800.00 | |||
| HOA Fees | $365.04 | $1,825.20 | $3,650.40 |