Property Info
- MLS U8254407
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2427
- Foundation Slab
- Min Lease Slab
- HOA Fees $26.30
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.6 | Gross Yield6.8% | Annual Rent$31,200.00 | Property Taxes$9,592.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $9,592.00 | $47,960.00 | $95,920.00 | |||
| Net Cash Flow | $21,608.00 | $108,040.00 | $216,080.00 | |||
| HOA Fees | $315.60 | $1,578.00 | $3,156.00 |