Property Info
- MLS A4678106
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3023
- Living Area (sqft) 2222
- Foundation Slab
- Min Lease Slab
- HOA Fees $467.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.9 | Gross Yield5.6% | Annual Rent$33,600.00 | Property Taxes$10,471.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $10,471.90 | $52,359.50 | $104,719.00 | |||
| Net Cash Flow | $23,128.10 | $115,640.50 | $231,281.00 | |||
| HOA Fees | $5,604.00 | $28,020.00 | $56,040.00 |