Property Info
- MLS N6145020
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2621
- Living Area (sqft) 2025
- Foundation Slab
- Min Lease Slab
- HOA Fees $329.00
Interior Features
- Coffered Ceiling(s)
- Crown Molding
- In Wall Pest System
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate13.9 | Gross Yield15.8% | Annual Rent$90,000.00 | Property Taxes$6,979.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $90,000.00 $7,500.00 / mo | $450,000.00 $7,500.00 / mo | $900,000.00 $7,500.00 / mo | |||
| Estimated Expenses | $6,979.00 | $34,895.00 | $69,790.00 | |||
| Net Cash Flow | $83,021.00 | $415,105.00 | $830,210.00 | |||
| HOA Fees | $3,948.00 | $19,740.00 | $39,480.00 |