Property Info
- MLS A4604297
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1282
- Foundation Slab
- Min Lease Slab
- HOA Fees $329.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.7 | Gross Yield9% | Annual Rent$28,800.00 | Property Taxes$3,579.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,579.00 | $17,895.00 | $35,790.00 | |||
| Net Cash Flow | $25,221.00 | $126,105.00 | $252,210.00 | |||
| HOA Fees | $3,948.00 | $19,740.00 | $39,480.00 |