Property Info
- MLS A4668594
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2819
- Living Area (sqft) 2255
- Foundation Slab, Stem Wall
- Min Lease Slab, Stem Wall
- HOA Fees $54.17
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.5 | Gross Yield4.5% | Annual Rent$56,400.00 | Property Taxes$11,904.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $56,400.00 $4,700.00 / mo | $282,000.00 $4,700.00 / mo | $564,000.00 $4,700.00 / mo | |||
| Estimated Expenses | $11,904.00 | $59,520.00 | $119,040.00 | |||
| Net Cash Flow | $44,496.00 | $222,480.00 | $444,960.00 | |||
| HOA Fees | $650.04 | $3,250.20 | $6,500.40 |