Property Info
- MLS P4937297
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2309
- Living Area (sqft) 1855
- Foundation Slab
- Min Lease Slab
- HOA Fees $32.92
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.3% | Annual Rent$21,600.00 | Property Taxes$3,047.58 | 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 | $3,047.58 | $15,237.90 | $30,475.80 | |||
| Net Cash Flow | $18,552.42 | $92,762.10 | $185,524.20 | |||
| HOA Fees | $395.04 | $1,975.20 | $3,950.40 |