Property Info
- MLS L4957573
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2556
- Living Area (sqft) 1970
- Foundation Block
- Min Lease Block
- HOA Fees $88.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield6.6% | Annual Rent$26,400.00 | Property Taxes$3,265.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,265.56 | $16,327.80 | $32,655.60 | |||
| Net Cash Flow | $23,134.44 | $115,672.20 | $231,344.40 | |||
| HOA Fees | $1,056.00 | $5,280.00 | $10,560.00 |