Property Info
- MLS A4676358
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2633
- Living Area (sqft) 1856
- Foundation Slab
- Min Lease Slab
- HOA Fees $74.08
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.5 | Gross Yield7.8% | Annual Rent$37,200.00 | Property Taxes$5,572.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $5,572.00 | $27,860.00 | $55,720.00 | |||
| Net Cash Flow | $31,628.00 | $158,140.00 | $316,280.00 | |||
| HOA Fees | $888.96 | $4,444.80 | $8,889.60 |