Property Info
- MLS A4667583
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2950
- Living Area (sqft) 2329
- Foundation Slab
- Min Lease Slab
- HOA Fees $9.17
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- PrimaryBedroom Upstairs
- Smart Home
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield7% | Annual Rent$32,400.00 | Property Taxes$7,463.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $7,463.00 | $37,315.00 | $74,630.00 | |||
| Net Cash Flow | $24,937.00 | $124,685.00 | $249,370.00 | |||
| HOA Fees | $110.04 | $550.20 | $1,100.40 |