Property Info
- MLS P4932769
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1329
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $19.17
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield8.6% | Annual Rent$24,000.00 | Property Taxes$3,331.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,331.00 | $16,655.00 | $33,310.00 | |||
| Net Cash Flow | $20,669.00 | $103,345.00 | $206,690.00 | |||
| HOA Fees | $230.04 | $1,150.20 | $2,300.40 |