Property Info
- MLS L4962424
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2464
- Living Area (sqft) 2012
- Foundation Block
- Min Lease Block
- HOA Fees $25.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield6.9% | Annual Rent$22,740.00 | Property Taxes$4,064.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $4,064.05 | $20,320.25 | $40,640.50 | |||
| Net Cash Flow | $18,675.95 | $93,379.75 | $186,759.50 | |||
| HOA Fees | $300.00 | $1,500.00 | $3,000.00 |