Property Info
- MLS A4674978
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1640
- Living Area (sqft) 1640
- Foundation Slab
- Min Lease Slab
- HOA Fees $108.67
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Smart Home
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield5.1% | Annual Rent$42,000.00 | Property Taxes$5,685.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $5,685.00 | $28,425.00 | $56,850.00 | |||
| Net Cash Flow | $36,315.00 | $181,575.00 | $363,150.00 | |||
| HOA Fees | $1,304.04 | $6,520.20 | $13,040.40 |