Property Info
- MLS A4625648
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2023
- Foundation Slab
- Min Lease Slab
- HOA Fees $230.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield8.7% | Annual Rent$43,680.00 | Property Taxes$9,370.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,680.00 $3,640.00 / mo | $218,400.00 $3,640.00 / mo | $436,800.00 $3,640.00 / mo | |||
| Estimated Expenses | $9,370.05 | $46,850.25 | $93,700.50 | |||
| Net Cash Flow | $34,309.95 | $171,549.75 | $343,099.50 | |||
| HOA Fees | $2,763.96 | $13,819.80 | $27,639.60 |