Property Info
- MLS A4654757
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1460
- Foundation Slab
- Min Lease Slab
- HOA Fees $31.25
Interior Features
- Cathedral Ceiling(s)
- Eat-in Kitchen
- High Ceilings
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.2% | Annual Rent$34,800.00 | Property Taxes$4,263.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $4,263.00 | $21,315.00 | $42,630.00 | |||
| Net Cash Flow | $30,537.00 | $152,685.00 | $305,370.00 | |||
| HOA Fees | $375.00 | $1,875.00 | $3,750.00 |