Property Info
- MLS A4680577
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3118
- Living Area (sqft) 2319
- Foundation Slab
- Min Lease Slab
- HOA Fees $967.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.0 | Gross Yield6% | Annual Rent$48,000.00 | Property Taxes$12,460.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $12,460.10 | $62,300.50 | $124,601.00 | |||
| Net Cash Flow | $35,539.90 | $177,699.50 | $355,399.00 | |||
| HOA Fees | $11,604.00 | $58,020.00 | $116,040.00 |