Property Info
- MLS A4680616
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 3323
- Living Area (sqft) 2355
- Foundation Slab
- Min Lease Slab
- HOA Fees $400.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.7 | Gross Yield5.1% | Annual Rent$56,340.00 | Property Taxes$11,229.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $56,340.00 $4,695.00 / mo | $281,700.00 $4,695.00 / mo | $563,400.00 $4,695.00 / mo | |||
| Estimated Expenses | $11,229.80 | $56,149.00 | $112,298.00 | |||
| Net Cash Flow | $45,110.20 | $225,551.00 | $451,102.00 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |