Property Info
- MLS A4671327
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2281
- Living Area (sqft) 1561
- Foundation Slab
- Min Lease Slab
- HOA Fees $625.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate7.9 | Gross Yield11% | Annual Rent$45,600.00 | Property Taxes$5,308.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $5,308.00 | $26,540.00 | $53,080.00 | |||
| Net Cash Flow | $40,292.00 | $201,460.00 | $402,920.00 | |||
| HOA Fees | $7,508.04 | $37,540.20 | $75,080.40 |