Property Info
- MLS L4954534
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1673
- Foundation Block
- Min Lease Block
- HOA Fees $77.02
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield8.6% | Annual Rent$24,000.00 | Property Taxes$2,948.00 | 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 | $2,948.00 | $14,740.00 | $29,480.00 | |||
| Net Cash Flow | $21,052.00 | $105,260.00 | $210,520.00 | |||
| HOA Fees | $924.24 | $4,621.20 | $9,242.40 |