Property Info
- MLS A4683355
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3556
- Living Area (sqft) 2474
- Foundation Slab
- Min Lease Slab
- HOA Fees $314.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- In Wall Pest System
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield6.5% | Annual Rent$126,000.00 | Property Taxes$15,882.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $126,000.00 $10,500.00 / mo | $630,000.00 $10,500.00 / mo | $1,260,000.00 $10,500.00 / mo | |||
| Estimated Expenses | $15,882.00 | $79,410.00 | $158,820.00 | |||
| Net Cash Flow | $110,118.00 | $550,590.00 | $1,101,180.00 | |||
| HOA Fees | $3,768.00 | $18,840.00 | $37,680.00 |