Property Info
- MLS A4673599
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1925
- Living Area (sqft) 1414
- Foundation Slab
- Min Lease Slab
- HOA Fees $271.67
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield9.3% | Annual Rent$34,800.00 | Property Taxes$6,189.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $6,189.00 | $30,945.00 | $61,890.00 | |||
| Net Cash Flow | $28,611.00 | $143,055.00 | $286,110.00 | |||
| HOA Fees | $3,260.04 | $16,300.20 | $32,600.40 |