Property Info
- MLS A4645044
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2249
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.42
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.6 | Gross Yield8.1% | Annual Rent$43,200.00 | Property Taxes$6,030.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $6,030.00 | $30,150.00 | $60,300.00 | |||
| Net Cash Flow | $37,170.00 | $185,850.00 | $371,700.00 | |||
| HOA Fees | $2,165.04 | $10,825.20 | $21,650.40 |