Property Info
- MLS A4676697
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2678
- Living Area (sqft) 2002
- Foundation Slab
- Min Lease Slab
- HOA Fees $323.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.4 | Gross Yield6.3% | Annual Rent$40,800.00 | Property Taxes$8,428.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $8,428.32 | $42,141.60 | $84,283.20 | |||
| Net Cash Flow | $32,371.68 | $161,858.40 | $323,716.80 | |||
| HOA Fees | $3,879.96 | $19,399.80 | $38,799.60 |