Property Info
- MLS A4644050
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2250
- Foundation Slab
- Min Lease Slab
- HOA Fees $125.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Skylight(s)
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield6.2% | Annual Rent$75,600.00 | Property Taxes$11,495.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $75,600.00 $6,300.00 / mo | $378,000.00 $6,300.00 / mo | $756,000.00 $6,300.00 / mo | |||
| Estimated Expenses | $11,495.00 | $57,475.00 | $114,950.00 | |||
| Net Cash Flow | $64,105.00 | $320,525.00 | $641,050.00 | |||
| HOA Fees | $1,500.00 | $7,500.00 | $15,000.00 |