Property Info
- MLS A4630388
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1796
- Foundation Slab
- Min Lease Slab
- HOA Fees $168.67
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.6 | Gross Yield7.8% | Annual Rent$40,800.00 | Property Taxes$4,548.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $4,548.00 | $22,740.00 | $45,480.00 | |||
| Net Cash Flow | $36,252.00 | $181,260.00 | $362,520.00 | |||
| HOA Fees | $2,024.04 | $10,120.20 | $20,240.40 |