Property Info
- MLS A4673222
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3082
- Living Area (sqft) 2403
- Foundation Slab
- Min Lease Slab
- HOA Fees $165.00
Interior Features
- Coffered Ceiling(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate96.3 | Gross Yield97.1% | Annual Rent$432,000.00 | Property Taxes$1,448.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $432,000.00 $36,000.00 / mo | $2,160,000.00 $36,000.00 / mo | $4,320,000.00 $36,000.00 / mo | |||
| Estimated Expenses | $1,448.03 | $7,240.15 | $14,480.30 | |||
| Net Cash Flow | $430,551.97 | $2,152,759.85 | $4,305,519.70 | |||
| HOA Fees | $1,980.00 | $9,900.00 | $19,800.00 |