Property Info
- MLS A4695685
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2140
- Living Area (sqft) 1524
- Foundation Slab
- Min Lease Slab
- HOA Fees $50.00
Interior Features
- Cathedral Ceiling(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.9% | Annual Rent$37,200.00 | Property Taxes$5,028.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,200.00 $3,100.00 / mo | $186,000.00 $3,100.00 / mo | $372,000.00 $3,100.00 / mo | |||
| Estimated Expenses | $5,028.00 | $25,140.00 | $50,280.00 | |||
| Net Cash Flow | $32,172.00 | $160,860.00 | $321,720.00 | |||
| HOA Fees | $600.00 | $3,000.00 | $6,000.00 |