Property Info
- MLS A4655546
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2772
- Living Area (sqft) 2121
- Foundation Slab
- Min Lease Slab
- HOA Fees $565.81
Interior Features
- Built-in Features
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate4.5 | Gross Yield7.2% | Annual Rent$32,940.00 | Property Taxes$5,638.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,940.00 $2,745.00 / mo | $164,700.00 $2,745.00 / mo | $329,400.00 $2,745.00 / mo | |||
| Estimated Expenses | $5,638.00 | $28,190.00 | $56,380.00 | |||
| Net Cash Flow | $27,302.00 | $136,510.00 | $273,020.00 | |||
| HOA Fees | $6,789.72 | $33,948.60 | $67,897.20 |