Property Info
- MLS L4961013
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2732
- Living Area (sqft) 2074
- Foundation Block
- Min Lease Block
- HOA Fees $46.67
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.4% | Annual Rent$26,400.00 | Property Taxes$3,739.23 | 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 | $3,739.23 | $18,696.15 | $37,392.30 | |||
| Net Cash Flow | $22,660.77 | $113,303.85 | $226,607.70 | |||
| HOA Fees | $560.04 | $2,800.20 | $5,600.40 |