Property Info
- MLS P4930404
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1855
- Foundation Slab
- Min Lease Slab
- HOA Fees $26.75
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield6.9% | Annual Rent$21,600.00 | Property Taxes$2,963.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,963.69 | $14,818.45 | $29,636.90 | |||
| Net Cash Flow | $18,636.31 | $93,181.55 | $186,363.10 | |||
| HOA Fees | $321.00 | $1,605.00 | $3,210.00 |