Property Info
- MLS A4678466
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2772
- Living Area (sqft) 2121
- Foundation Slab
- Min Lease Slab
- HOA Fees $596.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate4.0 | Gross Yield7.3% | Annual Rent$28,740.00 | Property Taxes$5,700.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,740.00 $2,395.00 / mo | $143,700.00 $2,395.00 / mo | $287,400.00 $2,395.00 / mo | |||
| Estimated Expenses | $5,700.00 | $28,500.00 | $57,000.00 | |||
| Net Cash Flow | $23,040.00 | $115,200.00 | $230,400.00 | |||
| HOA Fees | $7,152.00 | $35,760.00 | $71,520.00 |