Property Info
- MLS A4622174
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2428
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.00
Interior Features
- Ceiling Fans(s)
- In Wall Pest System
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.8% | Annual Rent$43,200.00 | Property Taxes$7,744.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $7,744.00 | $38,720.00 | $77,440.00 | |||
| Net Cash Flow | $35,456.00 | $177,280.00 | $354,560.00 | |||
| HOA Fees | $3,480.00 | $17,400.00 | $34,800.00 |