Property Info
- MLS A4678559
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2683
- Living Area (sqft) 2034
- Foundation Slab
- Min Lease Slab
- HOA Fees $9.58
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.8% | Annual Rent$38,400.00 | Property Taxes$7,695.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $7,695.80 | $38,479.00 | $76,958.00 | |||
| Net Cash Flow | $30,704.20 | $153,521.00 | $307,042.00 | |||
| HOA Fees | $114.96 | $574.80 | $1,149.60 |