Property Info
- MLS A4693128
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2421
- Living Area (sqft) 1766
- Foundation Block
- Min Lease Block
- HOA Fees $139.33
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.0 | Gross Yield8% | Annual Rent$31,800.00 | Property Taxes$6,321.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $6,321.09 | $31,605.45 | $63,210.90 | |||
| Net Cash Flow | $25,478.91 | $127,394.55 | $254,789.10 | |||
| HOA Fees | $1,671.96 | $8,359.80 | $16,719.60 |