Property Info
- MLS L4962640
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2734
- Living Area (sqft) 2076
- Foundation Slab
- Min Lease Slab
- HOA Fees $18.75
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.6 | Gross Yield7.3% | Annual Rent$28,800.00 | Property Taxes$2,490.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $2,490.56 | $12,452.80 | $24,905.60 | |||
| Net Cash Flow | $26,309.44 | $131,547.20 | $263,094.40 | |||
| HOA Fees | $225.00 | $1,125.00 | $2,250.00 |