Property Info
- MLS P4935847
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2344
- Living Area (sqft) 1719
- Foundation Slab
- Min Lease Slab
- HOA Fees $467.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield8% | Annual Rent$24,000.00 | Property Taxes$4,081.96 | 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 | $4,081.96 | $20,409.80 | $40,819.60 | |||
| Net Cash Flow | $19,918.04 | $99,590.20 | $199,180.40 | |||
| HOA Fees | $5,604.00 | $28,020.00 | $56,040.00 |