Property Info
- MLS A4665194
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1962
- Living Area (sqft) 1672
- Foundation Slab
- Min Lease Slab
- HOA Fees $408.00
Interior Features
- Ceiling Fans(s)
- Central Vaccum
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.4 | Gross Yield6.5% | Annual Rent$28,800.00 | Property Taxes$4,423.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,423.08 | $22,115.40 | $44,230.80 | |||
| Net Cash Flow | $24,376.92 | $121,884.60 | $243,769.20 | |||
| HOA Fees | $4,896.00 | $24,480.00 | $48,960.00 |