Property Info
- MLS V4944258
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2336
- Living Area (sqft) 1836
- Foundation Slab
- Min Lease Slab
- HOA Fees $120.00
Interior Features
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.2 | Gross Yield6.7% | Annual Rent$25,200.00 | Property Taxes$4,159.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,159.72 | $20,798.60 | $41,597.20 | |||
| Net Cash Flow | $21,040.28 | $105,201.40 | $210,402.80 | |||
| HOA Fees | $1,440.00 | $7,200.00 | $14,400.00 |