Property Info
- MLS V4943755
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1491
- Foundation Slab
- Min Lease Slab
- HOA Fees $66.28
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.5% | Annual Rent$22,800.00 | Property Taxes$4,099.02 | 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 | $4,099.02 | $20,495.10 | $40,990.20 | |||
| Net Cash Flow | $18,700.98 | $93,504.90 | $187,009.80 | |||
| HOA Fees | $795.36 | $3,976.80 | $7,953.60 |