Property Info
- MLS N6138408
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3533
- Living Area (sqft) 2714
- Foundation Slab
- Min Lease Slab
- HOA Fees $408.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.5 | Gross Yield5.6% | Annual Rent$33,600.00 | Property Taxes$7,758.31 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $7,758.31 | $38,791.55 | $77,583.10 | |||
| Net Cash Flow | $25,841.69 | $129,208.45 | $258,416.90 | |||
| HOA Fees | $4,899.96 | $24,499.80 | $48,999.60 |