Property Info
- MLS V4941558
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1673
- Foundation Slab
- Min Lease Slab
- HOA Fees $130.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.3 | Gross Yield8.1% | Annual Rent$23,940.00 | Property Taxes$743.52 | 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 | $743.52 | $3,717.60 | $7,435.20 | |||
| Net Cash Flow | $23,196.48 | $115,982.40 | $231,964.80 | |||
| HOA Fees | $1,560.00 | $7,800.00 | $15,600.00 |