Property Info
- MLS L4962352
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2914
- Living Area (sqft) 2524
- Foundation Slab
- Min Lease Slab
- HOA Fees $33.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Solid Wood Cabinets
- Split Bedroom
Cash Flow
| Cap Rate1.5 | Gross Yield2.7% | Annual Rent$9,600.00 | Property Taxes$3,835.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $3,835.95 | $19,179.75 | $38,359.50 | |||
| Net Cash Flow | $5,764.05 | $28,820.25 | $57,640.50 | |||
| HOA Fees | $399.96 | $1,999.80 | $3,999.60 |