Property Info
- MLS R4908158
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1344
- Foundation Slab
- Min Lease Slab
- HOA Fees $630.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.1 | Gross Yield8.6% | Annual Rent$24,000.00 | Property Taxes$4,978.00 | 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 | $4,978.00 | $24,890.00 | $49,780.00 | |||
| Net Cash Flow | $19,022.00 | $95,110.00 | $190,220.00 | |||
| HOA Fees | $7,560.00 | $37,800.00 | $75,600.00 |