Property Info
- MLS A4645506
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2120
- Foundation Slab
- Min Lease Slab
- HOA Fees $48.42
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield6% | Annual Rent$38,280.00 | Property Taxes$6,694.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,280.00 $3,190.00 / mo | $191,400.00 $3,190.00 / mo | $382,800.00 $3,190.00 / mo | |||
| Estimated Expenses | $6,694.00 | $33,470.00 | $66,940.00 | |||
| Net Cash Flow | $31,586.00 | $157,930.00 | $315,860.00 | |||
| HOA Fees | $581.04 | $2,905.20 | $5,810.40 |