Property Info
- MLS A4645297
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3486
- Foundation Slab
- Min Lease Slab
- HOA Fees $192.67
Interior Features
- Built-in Features
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.1% | Annual Rent$55,200.00 | Property Taxes$8,171.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $55,200.00 $4,600.00 / mo | $276,000.00 $4,600.00 / mo | $552,000.00 $4,600.00 / mo | |||
| Estimated Expenses | $8,171.00 | $40,855.00 | $81,710.00 | |||
| Net Cash Flow | $47,029.00 | $235,145.00 | $470,290.00 | |||
| HOA Fees | $2,312.04 | $11,560.20 | $23,120.40 |