Property Info
- MLS A4688913
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2160
- Living Area (sqft) 1536
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.50
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate5.7 | Gross Yield6.9% | Annual Rent$36,000.00 | Property Taxes$5,957.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $5,957.00 | $29,785.00 | $59,570.00 | |||
| Net Cash Flow | $30,043.00 | $150,215.00 | $300,430.00 | |||
| HOA Fees | $102.00 | $510.00 | $1,020.00 |