Property Info
- MLS A4669720
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2075
- Living Area (sqft) 1897
- Foundation Slab
- Min Lease Slab
- HOA Fees $351.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield8.9% | Annual Rent$27,600.00 | Property Taxes$4,551.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,551.00 | $22,755.00 | $45,510.00 | |||
| Net Cash Flow | $23,049.00 | $115,245.00 | $230,490.00 | |||
| HOA Fees | $4,212.00 | $21,060.00 | $42,120.00 |