Property Info
- MLS P4934276
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1915
- Foundation Slab
- Min Lease Slab
- HOA Fees $62.67
Interior Features
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
Cash Flow
| Cap Rate6.6 | Gross Yield8.3% | Annual Rent$26,400.00 | Property Taxes$4,385.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $4,385.26 | $21,926.30 | $43,852.60 | |||
| Net Cash Flow | $22,014.74 | $110,073.70 | $220,147.40 | |||
| HOA Fees | $752.04 | $3,760.20 | $7,520.40 |