Property Info
- MLS A4659671
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1818
- Foundation Slab
- Min Lease Slab
- HOA Fees $387.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.6 | Gross Yield8.1% | Annual Rent$32,400.00 | Property Taxes$5,529.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $5,529.37 | $27,646.85 | $55,293.70 | |||
| Net Cash Flow | $26,870.63 | $134,353.15 | $268,706.30 | |||
| HOA Fees | $4,644.00 | $23,220.00 | $46,440.00 |