Property Info
- MLS A4677939
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1980
- Living Area (sqft) 1886
- Foundation Slab
- Min Lease Slab
- HOA Fees $448.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.5 | Gross Yield8.1% | Annual Rent$43,200.00 | Property Taxes$2,785.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $2,785.31 | $13,926.55 | $27,853.10 | |||
| Net Cash Flow | $40,414.69 | $202,073.45 | $404,146.90 | |||
| HOA Fees | $5,376.00 | $26,880.00 | $53,760.00 |