Property Info
- MLS A4697460
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2450
- Living Area (sqft) 1810
- Foundation Slab
- Min Lease Slab
- HOA Fees $397.17
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate8.4 | Gross Yield10.5% | Annual Rent$63,000.00 | Property Taxes$7,626.52 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $63,000.00 $5,250.00 / mo | $315,000.00 $5,250.00 / mo | $630,000.00 $5,250.00 / mo | |||
| Estimated Expenses | $7,626.52 | $38,132.60 | $76,265.20 | |||
| Net Cash Flow | $55,373.48 | $276,867.40 | $553,734.80 | |||
| HOA Fees | $4,766.04 | $23,830.20 | $47,660.40 |