Property Info
- MLS A4696856
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2624
- Living Area (sqft) 2016
- Foundation Slab
- Min Lease Slab
- HOA Fees $151.58
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.3% | Annual Rent$45,600.00 | Property Taxes$8,715.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $8,715.00 | $43,575.00 | $87,150.00 | |||
| Net Cash Flow | $36,885.00 | $184,425.00 | $368,850.00 | |||
| HOA Fees | $1,818.96 | $9,094.80 | $18,189.60 |