Property Info
- MLS A4660053
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 4332
- Living Area (sqft) 3492
- Foundation Slab
- Min Lease Slab
- HOA Fees $173.34
Interior Features
- Crown Molding
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.2% | Annual Rent$46,200.00 | Property Taxes$7,455.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,200.00 $3,850.00 / mo | $231,000.00 $3,850.00 / mo | $462,000.00 $3,850.00 / mo | |||
| Estimated Expenses | $7,455.52 | $37,277.60 | $74,555.20 | |||
| Net Cash Flow | $38,744.48 | $193,722.40 | $387,444.80 | |||
| HOA Fees | $2,080.08 | $10,400.40 | $20,800.80 |