Property Info
- MLS R4908422
- Unit No 3
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1746
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Other
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.5 | Gross Yield2.5% | Annual Rent$14,400.00 | Property Taxes$2,604.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,604.00 | $13,020.00 | $26,040.00 | |||
| Net Cash Flow | $11,796.00 | $58,980.00 | $117,960.00 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |