Property Info
- MLS A4659336
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2311
- Foundation Block
- Min Lease Block
- HOA Fees $386.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield6.8% | Annual Rent$81,600.00 | Property Taxes$12,454.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $81,600.00 $6,800.00 / mo | $408,000.00 $6,800.00 / mo | $816,000.00 $6,800.00 / mo | |||
| Estimated Expenses | $12,454.00 | $62,270.00 | $124,540.00 | |||
| Net Cash Flow | $69,146.00 | $345,730.00 | $691,460.00 | |||
| HOA Fees | $4,640.04 | $23,200.20 | $46,400.40 |