Property Info
- MLS L4953402
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1633
- Foundation Block
- Min Lease Block
- HOA Fees $45.83
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7% | Annual Rent$21,600.00 | Property Taxes$3,747.32 | 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 | $3,747.32 | $18,736.60 | $37,473.20 | |||
| Net Cash Flow | $17,852.68 | $89,263.40 | $178,526.80 | |||
| HOA Fees | $549.96 | $2,749.80 | $5,499.60 |