Property Info
- MLS A4678375
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3144
- Living Area (sqft) 2220
- Foundation Basement
- Min Lease Basement
- HOA Fees $8.33
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate2.3 | Gross Yield2.9% | Annual Rent$11,760.00 | Property Taxes$2,556.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,760.00 $980.00 / mo | $58,800.00 $980.00 / mo | $117,600.00 $980.00 / mo | |||
| Estimated Expenses | $2,556.00 | $12,780.00 | $25,560.00 | |||
| Net Cash Flow | $9,204.00 | $46,020.00 | $92,040.00 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |