Property Info
- MLS A4678750
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2030
- Living Area (sqft) 1925
- Foundation Slab
- Min Lease Slab
- HOA Fees $237.67
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- PrimaryBedroom Upstairs
- Smart Home
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.0 | Gross Yield10.8% | Annual Rent$33,600.00 | Property Taxes$5,897.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $5,897.12 | $29,485.60 | $58,971.20 | |||
| Net Cash Flow | $27,702.88 | $138,514.40 | $277,028.80 | |||
| HOA Fees | $2,852.04 | $14,260.20 | $28,520.40 |