Property Info
- MLS A4678015
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2743
- Living Area (sqft) 1701
- Foundation Slab
- Min Lease Slab
- HOA Fees $17.50
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield7.9% | Annual Rent$34,800.00 | Property Taxes$4,514.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $4,514.72 | $22,573.60 | $45,147.20 | |||
| Net Cash Flow | $30,285.28 | $151,426.40 | $302,852.80 | |||
| HOA Fees | $210.00 | $1,050.00 | $2,100.00 |