Property Info
- MLS A4689621
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3665
- Living Area (sqft) 2858
- Foundation Slab
- Min Lease Slab
- HOA Fees $309.67
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield7.2% | Annual Rent$50,400.00 | Property Taxes$8,866.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $50,400.00 $4,200.00 / mo | $252,000.00 $4,200.00 / mo | $504,000.00 $4,200.00 / mo | |||
| Estimated Expenses | $8,866.00 | $44,330.00 | $88,660.00 | |||
| Net Cash Flow | $41,534.00 | $207,670.00 | $415,340.00 | |||
| HOA Fees | $3,716.04 | $18,580.20 | $37,160.40 |