Property Info
- MLS P4938503
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1829
- Living Area (sqft) 1464
- Foundation Slab
- Min Lease Slab
- HOA Fees $325.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.4 | Gross Yield7% | Annual Rent$24,000.00 | Property Taxes$1,320.62 | 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 | $1,320.62 | $6,603.10 | $13,206.20 | |||
| Net Cash Flow | $22,679.38 | $113,396.90 | $226,793.80 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |