Property Info
- MLS A4657383
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2410
- Foundation Slab
- Min Lease Slab
- HOA Fees $13.08
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield7.6% | Annual Rent$40,800.00 | Property Taxes$12,581.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $12,581.00 | $62,905.00 | $125,810.00 | |||
| Net Cash Flow | $28,219.00 | $141,095.00 | $282,190.00 | |||
| HOA Fees | $156.96 | $784.80 | $1,569.60 |