Property Info
- MLS L4960088
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3744
- Living Area (sqft) 2700
- Foundation Slab
- Min Lease Slab
- HOA Fees $795.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
Cash Flow
| Cap Rate5.5 | Gross Yield9.1% | Annual Rent$36,000.00 | Property Taxes$4,904.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $4,904.00 | $24,520.00 | $49,040.00 | |||
| Net Cash Flow | $31,096.00 | $155,480.00 | $310,960.00 | |||
| HOA Fees | $9,540.00 | $47,700.00 | $95,400.00 |