Property Info
- MLS A4657844
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1819
- Foundation Slab
- Min Lease Slab
- HOA Fees $290.00
Interior Features
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield8% | Annual Rent$33,600.00 | Property Taxes$4,464.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $4,464.00 | $22,320.00 | $44,640.00 | |||
| Net Cash Flow | $29,136.00 | $145,680.00 | $291,360.00 | |||
| HOA Fees | $3,480.00 | $17,400.00 | $34,800.00 |