Property Info
- MLS P4934554
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2218
- Foundation Slab
- Min Lease Slab
- HOA Fees $381.67
Interior Features
- Ceiling Fans(s)
- Central Vaccum
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield6.8% | Annual Rent$27,600.00 | Property Taxes$4,453.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,453.37 | $22,266.85 | $44,533.70 | |||
| Net Cash Flow | $23,146.63 | $115,733.15 | $231,466.30 | |||
| HOA Fees | $4,580.04 | $22,900.20 | $45,800.40 |