Property Info
- MLS A4636374
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2826
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $111.67
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.2 | Gross Yield6.9% | Annual Rent$27,600.00 | Property Taxes$5,424.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,424.13 | $27,120.65 | $54,241.30 | |||
| Net Cash Flow | $22,175.87 | $110,879.35 | $221,758.70 | |||
| HOA Fees | $1,340.04 | $6,700.20 | $13,400.40 |