Property Info
- MLS L4959308
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1321
- Living Area (sqft) 1302
- Foundation Block
- Min Lease Block
- HOA Fees $342.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.9% | Annual Rent$19,200.00 | Property Taxes$2,843.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,843.25 | $14,216.25 | $28,432.50 | |||
| Net Cash Flow | $16,356.75 | $81,783.75 | $163,567.50 | |||
| HOA Fees | $4,104.00 | $20,520.00 | $41,040.00 |