Property Info
- MLS A4623137
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1918
- Foundation Slab
- Min Lease Slab
- HOA Fees $538.33
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield7.1% | Annual Rent$57,000.00 | Property Taxes$6,633.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $57,000.00 $4,750.00 / mo | $285,000.00 $4,750.00 / mo | $570,000.00 $4,750.00 / mo | |||
| Estimated Expenses | $6,633.00 | $33,165.00 | $66,330.00 | |||
| Net Cash Flow | $50,367.00 | $251,835.00 | $503,670.00 | |||
| HOA Fees | $6,459.96 | $32,299.80 | $64,599.60 |