Property Info
- MLS A4666703
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3050
- Living Area (sqft) 2522
- Foundation Slab
- Min Lease Slab
- HOA Fees $251.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Smart Home
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield7% | Annual Rent$36,000.00 | Property Taxes$6,840.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $6,840.00 | $34,200.00 | $68,400.00 | |||
| Net Cash Flow | $29,160.00 | $145,800.00 | $291,600.00 | |||
| HOA Fees | $3,012.00 | $15,060.00 | $30,120.00 |