Property Info
- MLS A4699582
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2188
- Living Area (sqft) 1724
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield8.4% | Annual Rent$31,200.00 | Property Taxes$4,206.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $4,206.40 | $21,032.00 | $42,064.00 | |||
| Net Cash Flow | $26,993.60 | $134,968.00 | $269,936.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |