Property Info
- MLS P4933210
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1404
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $74.87
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield7.7% | Annual Rent$16,800.00 | Property Taxes$2,914.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,914.00 | $14,570.00 | $29,140.00 | |||
| Net Cash Flow | $13,886.00 | $69,430.00 | $138,860.00 | |||
| HOA Fees | $898.44 | $4,492.20 | $8,984.40 |