Property Info
- MLS A4650263
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1846
- Foundation Slab
- Min Lease Slab
- HOA Fees $110.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield7.8% | Annual Rent$31,200.00 | Property Taxes$4,625.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,625.99 | $23,129.95 | $46,259.90 | |||
| Net Cash Flow | $26,574.01 | $132,870.05 | $265,740.10 | |||
| HOA Fees | $1,320.00 | $6,600.00 | $13,200.00 |