Property Info
- MLS A4643859
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2696
- Living Area (sqft) 2008
- Foundation Slab
- Min Lease Slab
- HOA Fees $438.33
Interior Features
- Built-in Features
- Central Vaccum
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield8.6% | Annual Rent$54,000.00 | Property Taxes$6,081.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $6,081.00 | $30,405.00 | $60,810.00 | |||
| Net Cash Flow | $47,919.00 | $239,595.00 | $479,190.00 | |||
| HOA Fees | $5,259.96 | $26,299.80 | $52,599.60 |