Property Info
- MLS A4677894
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2359
- Living Area (sqft) 1818
- Foundation Slab
- Min Lease Slab
- HOA Fees $596.00
Interior Features
- Eat-in Kitchen
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.1 | Gross Yield8.6% | Annual Rent$30,000.00 | Property Taxes$5,030.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,030.00 | $25,150.00 | $50,300.00 | |||
| Net Cash Flow | $24,970.00 | $124,850.00 | $249,700.00 | |||
| HOA Fees | $7,152.00 | $35,760.00 | $71,520.00 |