Property Info
- MLS A4642375
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1918
- Foundation Slab
- Min Lease Slab
- HOA Fees $555.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield6.3% | Annual Rent$56,400.00 | Property Taxes$8,414.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $56,400.00 $4,700.00 / mo | $282,000.00 $4,700.00 / mo | $564,000.00 $4,700.00 / mo | |||
| Estimated Expenses | $8,414.00 | $42,070.00 | $84,140.00 | |||
| Net Cash Flow | $47,986.00 | $239,930.00 | $479,860.00 | |||
| HOA Fees | $6,660.00 | $33,300.00 | $66,600.00 |