Property Info
- MLS A4685060
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2439
- Living Area (sqft) 1775
- Foundation Slab
- Min Lease Slab
- HOA Fees $312.05
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Open Floorplan
- Other
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield6.4% | Annual Rent$35,700.00 | Property Taxes$6,280.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,700.00 $2,975.00 / mo | $178,500.00 $2,975.00 / mo | $357,000.00 $2,975.00 / mo | |||
| Estimated Expenses | $6,280.90 | $31,404.50 | $62,809.00 | |||
| Net Cash Flow | $29,419.10 | $147,095.50 | $294,191.00 | |||
| HOA Fees | $3,744.60 | $18,723.00 | $37,446.00 |