Property Info
- MLS V4947862
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2541
- Living Area (sqft) 2023
- Foundation Slab
- Min Lease Slab
- HOA Fees $174.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.9% | Annual Rent$33,000.00 | Property Taxes$6,483.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,000.00 $2,750.00 / mo | $165,000.00 $2,750.00 / mo | $330,000.00 $2,750.00 / mo | |||
| Estimated Expenses | $6,483.37 | $32,416.85 | $64,833.70 | |||
| Net Cash Flow | $26,516.63 | $132,583.15 | $265,166.30 | |||
| HOA Fees | $2,088.00 | $10,440.00 | $20,880.00 |