Property Info
- MLS V4941066
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1736
- Foundation Slab
- Min Lease Slab
- HOA Fees $56.25
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.2% | Annual Rent$23,940.00 | Property Taxes$4,971.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $4,971.56 | $24,857.80 | $49,715.60 | |||
| Net Cash Flow | $18,968.44 | $94,842.20 | $189,684.40 | |||
| HOA Fees | $675.00 | $3,375.00 | $6,750.00 |