Property Info
- MLS A4655775
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2431
- Foundation Slab
- Min Lease Slab
- HOA Fees $264.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.4 | Gross Yield5.7% | Annual Rent$47,400.00 | Property Taxes$8,265.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $47,400.00 $3,950.00 / mo | $237,000.00 $3,950.00 / mo | $474,000.00 $3,950.00 / mo | |||
| Estimated Expenses | $8,265.00 | $41,325.00 | $82,650.00 | |||
| Net Cash Flow | $39,135.00 | $195,675.00 | $391,350.00 | |||
| HOA Fees | $3,168.00 | $15,840.00 | $31,680.00 |