Property Info
- MLS A4628196
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1735
- Foundation Slab
- Min Lease Slab
- HOA Fees $330.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield5.6% | Annual Rent$38,340.00 | Property Taxes$8,417.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,340.00 $3,195.00 / mo | $191,700.00 $3,195.00 / mo | $383,400.00 $3,195.00 / mo | |||
| Estimated Expenses | $8,417.56 | $42,087.80 | $84,175.60 | |||
| Net Cash Flow | $29,922.44 | $149,612.20 | $299,224.40 | |||
| HOA Fees | $3,960.00 | $19,800.00 | $39,600.00 |