Property Info
- MLS C7524038
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 4208
- Living Area (sqft) 2687
- Foundation Slab
- Min Lease Slab
- HOA Fees $463.33
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield6.4% | Annual Rent$35,400.00 | Property Taxes$6,951.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,400.00 $2,950.00 / mo | $177,000.00 $2,950.00 / mo | $354,000.00 $2,950.00 / mo | |||
| Estimated Expenses | $6,951.00 | $34,755.00 | $69,510.00 | |||
| Net Cash Flow | $28,449.00 | $142,245.00 | $284,490.00 | |||
| HOA Fees | $5,559.96 | $27,799.80 | $55,599.60 |