Property Info
- MLS A4680569
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3599
- Living Area (sqft) 2640
- Foundation Slab
- Min Lease Slab
- HOA Fees $12.50
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone C
Cash Flow
| Cap Rate2.2 | Gross Yield2.9% | Annual Rent$114,000.00 | Property Taxes$24,467.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $114,000.00 $9,500.00 / mo | $570,000.00 $9,500.00 / mo | $1,140,000.00 $9,500.00 / mo | |||
| Estimated Expenses | $24,467.40 | $122,337.00 | $244,674.00 | |||
| Net Cash Flow | $89,532.60 | $447,663.00 | $895,326.00 | |||
| HOA Fees | $150.00 | $750.00 | $1,500.00 |