Property Info
- MLS A4651318
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3298
- Foundation Slab
- Min Lease Slab
- HOA Fees $5.83
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate76.1 | Gross Yield77.7% | Annual Rent$660,000.00 | Property Taxes$14,208.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $660,000.00 $55,000.00 / mo | $3,300,000.00 $55,000.00 / mo | $6,600,000.00 $55,000.00 / mo | |||
| Estimated Expenses | $14,208.80 | $71,044.00 | $142,088.00 | |||
| Net Cash Flow | $645,791.20 | $3,228,956.00 | $6,457,912.00 | |||
| HOA Fees | $69.96 | $349.80 | $699.60 |