Property Info
- MLS R4910839
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1840
- Living Area (sqft) 1424
- Foundation Slab
- Min Lease Slab
- HOA Fees $28.17
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.8 | Gross Yield7.8% | Annual Rent$27,600.00 | Property Taxes$3,175.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,175.00 | $15,875.00 | $31,750.00 | |||
| Net Cash Flow | $24,425.00 | $122,125.00 | $244,250.00 | |||
| HOA Fees | $338.04 | $1,690.20 | $3,380.40 |