Property Info
- MLS L4954151
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1926
- Foundation Slab
- Min Lease Slab
- HOA Fees $32.08
Interior Features
- Ceiling Fans(s)
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.9% | Annual Rent$24,000.00 | Property Taxes$5,427.28 | 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 | $5,427.28 | $27,136.40 | $54,272.80 | |||
| Net Cash Flow | $18,572.72 | $92,863.60 | $185,727.20 | |||
| HOA Fees | $384.96 | $1,924.80 | $3,849.60 |