Property Info
- MLS A4664493
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2720
- Living Area (sqft) 2144
- Foundation Slab
- Min Lease Slab
- HOA Fees $9.58
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield8.2% | Annual Rent$32,100.00 | Property Taxes$4,534.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,100.00 $2,675.00 / mo | $160,500.00 $2,675.00 / mo | $321,000.00 $2,675.00 / mo | |||
| Estimated Expenses | $4,534.16 | $22,670.80 | $45,341.60 | |||
| Net Cash Flow | $27,565.84 | $137,829.20 | $275,658.40 | |||
| HOA Fees | $114.96 | $574.80 | $1,149.60 |