Property Info
- MLS R4911121
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2388
- Living Area (sqft) 1985
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $160.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.4 | Gross Yield5.5% | Annual Rent$25,200.00 | Property Taxes$7,804.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $7,804.00 | $39,020.00 | $78,040.00 | |||
| Net Cash Flow | $17,396.00 | $86,980.00 | $173,960.00 | |||
| HOA Fees | $1,920.00 | $9,600.00 | $19,200.00 |