Property Info
- MLS A4678572
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 3587
- Living Area (sqft) 2868
- Foundation Slab
- Min Lease Slab
- HOA Fees $906.44
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- In Wall Pest System
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield8.5% | Annual Rent$96,000.00 | Property Taxes$15,681.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $96,000.00 $8,000.00 / mo | $480,000.00 $8,000.00 / mo | $960,000.00 $8,000.00 / mo | |||
| Estimated Expenses | $15,681.10 | $78,405.50 | $156,811.00 | |||
| Net Cash Flow | $80,318.90 | $401,594.50 | $803,189.00 | |||
| HOA Fees | $10,877.28 | $54,386.40 | $108,772.80 |