Property Info
- MLS A4660557
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1682
- Living Area (sqft) 1650
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,700.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate-3.8 | Gross Yield5.8% | Annual Rent$20,400.00 | Property Taxes$1,335.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,335.00 | $6,675.00 | $13,350.00 | |||
| Net Cash Flow | $19,065.00 | $95,325.00 | $190,650.00 | |||
| HOA Fees | $32,400.00 | $162,000.00 | $324,000.00 |