Property Info
- MLS V4940998
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1386
- Living Area (sqft) 1386
- Foundation Slab
- Min Lease Slab
- HOA Fees $209.33
Interior Features
- PrimaryBedroom Upstairs
- Thermostat
Cash Flow
| Cap Rate6.2 | Gross Yield8.6% | Annual Rent$22,800.00 | Property Taxes$3,859.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,859.00 | $19,295.00 | $38,590.00 | |||
| Net Cash Flow | $18,941.00 | $94,705.00 | $189,410.00 | |||
| HOA Fees | $2,511.96 | $12,559.80 | $25,119.60 |