Property Info
- MLS A4616286
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2480
- Foundation Slab
- Min Lease Slab
- HOA Fees $25.00
Interior Features
- Cathedral Ceiling(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.4 | Gross Yield2.4% | Annual Rent$12,000.00 | Property Taxes$4,512.96 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $4,512.96 | $22,564.80 | $45,129.60 | |||
| Net Cash Flow | $7,487.04 | $37,435.20 | $74,870.40 | |||
| HOA Fees | $300.00 | $1,500.00 | $3,000.00 |