Property Info
- MLS A4673684
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2018
- Living Area (sqft) 1596
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.00
Interior Features
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate8.0 | Gross Yield11.3% | Annual Rent$30,600.00 | Property Taxes$3,993.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $3,993.00 | $19,965.00 | $39,930.00 | |||
| Net Cash Flow | $26,607.00 | $133,035.00 | $266,070.00 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |