Property Info
- MLS A4608443
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1420
- Foundation Slab
- Min Lease Slab
- HOA Fees $279.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate3.9 | Gross Yield6.2% | Annual Rent$26,400.00 | Property Taxes$6,520.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $6,520.29 | $32,601.45 | $65,202.90 | |||
| Net Cash Flow | $19,879.71 | $99,398.55 | $198,797.10 | |||
| HOA Fees | $3,348.00 | $16,740.00 | $33,480.00 |