Property Info
- MLS A4689740
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2284
- Living Area (sqft) 1822
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $102.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.5 | Gross Yield9.8% | Annual Rent$29,400.00 | Property Taxes$5,722.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $5,722.00 | $28,610.00 | $57,220.00 | |||
| Net Cash Flow | $23,678.00 | $118,390.00 | $236,780.00 | |||
| HOA Fees | $1,224.00 | $6,120.00 | $12,240.00 |