Property Info
- MLS N6140436
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2300
- Living Area (sqft) 1640
- Foundation Slab
- Min Lease Slab
- HOA Fees $346.93
Interior Features
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield6.9% | Annual Rent$31,200.00 | Property Taxes$5,529.39 | 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 | $5,529.39 | $27,646.95 | $55,293.90 | |||
| Net Cash Flow | $25,670.61 | $128,353.05 | $256,706.10 | |||
| HOA Fees | $4,163.16 | $20,815.80 | $41,631.60 |