Property Info
- MLS A4678141
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2597
- Living Area (sqft) 1953
- Foundation Slab
- Min Lease Slab
- HOA Fees $9.25
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield6.7% | Annual Rent$30,000.00 | Property Taxes$3,406.00 | 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 | $3,406.00 | $17,030.00 | $34,060.00 | |||
| Net Cash Flow | $26,594.00 | $132,970.00 | $265,940.00 | |||
| HOA Fees | $111.00 | $555.00 | $1,110.00 |