Property Info
- MLS A4683236
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3585
- Living Area (sqft) 2775
- Foundation Block
- Min Lease Block
- HOA Fees $166.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield7.5% | Annual Rent$60,000.00 | Property Taxes$8,449.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $8,449.00 | $42,245.00 | $84,490.00 | |||
| Net Cash Flow | $51,551.00 | $257,755.00 | $515,510.00 | |||
| HOA Fees | $2,000.04 | $10,000.20 | $20,000.40 |