Property Info
- MLS A4689299
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2511
- Living Area (sqft) 1962
- Foundation Slab
- Min Lease Slab
- HOA Fees $345.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Central Vaccum
- High Ceilings
- Living Room/Dining Room Combo
- Pest Guard System
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7% | Annual Rent$33,600.00 | Property Taxes$5,215.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $5,215.00 | $26,075.00 | $52,150.00 | |||
| Net Cash Flow | $28,385.00 | $141,925.00 | $283,850.00 | |||
| HOA Fees | $4,140.00 | $20,700.00 | $41,400.00 |