Property Info
- MLS L4962765
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3334
- Living Area (sqft) 2684
- Foundation Block
- Min Lease Block
- HOA Fees $6.67
Interior Features
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate74.7 | Gross Yield75.2% | Annual Rent$300,000.00 | Property Taxes$2,061.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $300,000.00 $25,000.00 / mo | $1,500,000.00 $25,000.00 / mo | $3,000,000.00 $25,000.00 / mo | |||
| Estimated Expenses | $2,061.00 | $10,305.00 | $20,610.00 | |||
| Net Cash Flow | $297,939.00 | $1,489,695.00 | $2,979,390.00 | |||
| HOA Fees | $80.04 | $400.20 | $800.40 |