Property Info
- MLS A4629410
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1818
- Foundation Slab
- Min Lease Slab
- HOA Fees $565.81
Interior Features
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate4.7 | Gross Yield7.6% | Annual Rent$29,940.00 | Property Taxes$4,828.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,940.00 $2,495.00 / mo | $149,700.00 $2,495.00 / mo | $299,400.00 $2,495.00 / mo | |||
| Estimated Expenses | $4,828.00 | $24,140.00 | $48,280.00 | |||
| Net Cash Flow | $25,112.00 | $125,560.00 | $251,120.00 | |||
| HOA Fees | $6,789.72 | $33,948.60 | $67,897.20 |