Property Info
- MLS A4614595
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3400
- Foundation Other, Slab
- Min Lease -
- HOA Fees $70.83
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Other
- Solid Surface Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield7% | Annual Rent$42,000.00 | Property Taxes$12,410.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $12,410.00 | $62,050.00 | $124,100.00 | |||
| Net Cash Flow | $29,590.00 | $147,950.00 | $295,900.00 | |||
| HOA Fees | $849.96 | $4,249.80 | $8,499.60 |