Property Info
- MLS A4697859
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2200
- Living Area (sqft) 2003
- Foundation Block
- Min Lease Block
- HOA Fees $124.00
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield7.2% | Annual Rent$37,200.00 | Property Taxes$8,641.00 | 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 | $8,641.00 | $43,205.00 | $86,410.00 | |||
| Net Cash Flow | $28,559.00 | $142,795.00 | $285,590.00 | |||
| HOA Fees | $1,488.00 | $7,440.00 | $14,880.00 |