Property Info
- MLS A4699133
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1641
- Living Area (sqft) 1352
- Foundation Slab
- Min Lease Slab
- HOA Fees $372.67
Interior Features
- Eat-in Kitchen
- In Wall Pest System
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Smart Home
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.7 | Gross Yield9.6% | Annual Rent$24,000.00 | Property Taxes$5,212.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $5,212.46 | $26,062.30 | $52,124.60 | |||
| Net Cash Flow | $18,787.54 | $93,937.70 | $187,875.40 | |||
| HOA Fees | $4,472.04 | $22,360.20 | $44,720.40 |