Property Info
- MLS A4651389
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2557
- Foundation Slab
- Min Lease Slab
- HOA Fees $57.08
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield6.2% | Annual Rent$45,000.00 | Property Taxes$3,972.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $3,972.00 | $19,860.00 | $39,720.00 | |||
| Net Cash Flow | $41,028.00 | $205,140.00 | $410,280.00 | |||
| HOA Fees | $684.96 | $3,424.80 | $6,849.60 |