Property Info
- MLS A4667489
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3138
- Living Area (sqft) 2425
- Foundation Slab
- Min Lease Slab
- HOA Fees $219.43
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield6.9% | Annual Rent$43,200.00 | Property Taxes$3,837.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $3,837.00 | $19,185.00 | $38,370.00 | |||
| Net Cash Flow | $39,363.00 | $196,815.00 | $393,630.00 | |||
| HOA Fees | $2,633.16 | $13,165.80 | $26,331.60 |