Property Info
- MLS P4931899
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2150
- Foundation Slab
- Min Lease Slab
- HOA Fees $37.50
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.2% | Annual Rent$21,600.00 | Property Taxes$4,460.04 | 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 | $4,460.04 | $22,300.20 | $44,600.40 | |||
| Net Cash Flow | $17,139.96 | $85,699.80 | $171,399.60 | |||
| HOA Fees | $450.00 | $2,250.00 | $4,500.00 |