Property Info
- MLS A4652270
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1935
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.50
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.6 | Gross Yield4.8% | Annual Rent$28,800.00 | Property Taxes$7,210.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $7,210.00 | $36,050.00 | $72,100.00 | |||
| Net Cash Flow | $21,590.00 | $107,950.00 | $215,900.00 | |||
| HOA Fees | $102.00 | $510.00 | $1,020.00 |