Property Info
- MLS A4650512
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2203
- Foundation Slab
- Min Lease Slab
- HOA Fees $9.17
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield7.9% | Annual Rent$45,600.00 | Property Taxes$6,633.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $6,633.00 | $33,165.00 | $66,330.00 | |||
| Net Cash Flow | $38,967.00 | $194,835.00 | $389,670.00 | |||
| HOA Fees | $110.04 | $550.20 | $1,100.40 |