Property Info
- MLS A4659470
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3025
- Living Area (sqft) 3025
- Foundation Basement
- Min Lease Basement
- HOA Fees $319.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate3.4 | Gross Yield4.9% | Annual Rent$46,872.00 | Property Taxes$10,569.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,872.00 $3,906.00 / mo | $234,360.00 $3,906.00 / mo | $468,720.00 $3,906.00 / mo | |||
| Estimated Expenses | $10,569.00 | $52,845.00 | $105,690.00 | |||
| Net Cash Flow | $36,303.00 | $181,515.00 | $363,030.00 | |||
| HOA Fees | $3,828.00 | $19,140.00 | $38,280.00 |