Property Info
- MLS V4945548
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2386
- Living Area (sqft) 1224
- Foundation Block
- Min Lease Block
- HOA Fees $40.00
Interior Features
- Solid Wood Cabinets
Cash Flow
| Cap Rate4.6 | Gross Yield6.1% | Annual Rent$20,400.00 | Property Taxes$4,422.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $4,422.61 | $22,113.05 | $44,226.10 | |||
| Net Cash Flow | $15,977.39 | $79,886.95 | $159,773.90 | |||
| HOA Fees | $480.00 | $2,400.00 | $4,800.00 |