Property Info
- MLS L4961728
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2038
- Living Area (sqft) 1594
- Foundation Slab
- Min Lease Slab
- HOA Fees $29.49
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
Cash Flow
| Cap Rate3.3 | Gross Yield4.7% | Annual Rent$20,100.00 | Property Taxes$5,648.06 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,100.00 $1,675.00 / mo | $100,500.00 $1,675.00 / mo | $201,000.00 $1,675.00 / mo | |||
| Estimated Expenses | $5,648.06 | $28,240.30 | $56,480.60 | |||
| Net Cash Flow | $14,451.94 | $72,259.70 | $144,519.40 | |||
| HOA Fees | $353.88 | $1,769.40 | $3,538.80 |