Property Info
- MLS L4953849
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2459
- Foundation Slab
- Min Lease Slab
- HOA Fees $142.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield6.3% | Annual Rent$27,600.00 | Property Taxes$6,836.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $6,836.64 | $34,183.20 | $68,366.40 | |||
| Net Cash Flow | $20,763.36 | $103,816.80 | $207,633.60 | |||
| HOA Fees | $1,704.00 | $8,520.00 | $17,040.00 |