Property Info
- MLS A4686810
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2390
- Living Area (sqft) 1685
- Foundation Block
- Min Lease Block
- HOA Fees $69.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.8 | Gross Yield12.1% | Annual Rent$60,000.00 | Property Taxes$5,823.54 | 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 | $5,823.54 | $29,117.70 | $58,235.40 | |||
| Net Cash Flow | $54,176.46 | $270,882.30 | $541,764.60 | |||
| HOA Fees | $828.00 | $4,140.00 | $8,280.00 |