Property Info
- MLS L4953858
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1248
- Foundation Slab
- Min Lease Slab
- HOA Fees $126.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7.3% | Annual Rent$24,000.00 | Property Taxes$4,548.58 | 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 | $4,548.58 | $22,742.90 | $45,485.80 | |||
| Net Cash Flow | $19,451.42 | $97,257.10 | $194,514.20 | |||
| HOA Fees | $1,512.00 | $7,560.00 | $15,120.00 |