Property Info
- MLS V4949808
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1791
- Living Area (sqft) 1304
- Foundation Slab
- Min Lease Slab
- HOA Fees $240.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.7 | Gross Yield8.3% | Annual Rent$22,800.00 | Property Taxes$4,111.00 | 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 | $4,111.00 | $20,555.00 | $41,110.00 | |||
| Net Cash Flow | $18,689.00 | $93,445.00 | $186,890.00 | |||
| HOA Fees | $2,880.00 | $14,400.00 | $28,800.00 |