Property Info
- MLS L4958043
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1321
- Living Area (sqft) 1302
- Foundation Slab
- Min Lease Slab
- HOA Fees $332.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield9.5% | Annual Rent$20,400.00 | Property Taxes$3,194.83 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,194.83 | $15,974.15 | $31,948.30 | |||
| Net Cash Flow | $17,205.17 | $86,025.85 | $172,051.70 | |||
| HOA Fees | $3,984.00 | $19,920.00 | $39,840.00 |