Property Info
- MLS R4909509
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2798
- Foundation Slab
- Min Lease Slab
- HOA Fees $7.08
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.5% | Annual Rent$46,200.00 | Property Taxes$9,375.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,200.00 $3,850.00 / mo | $231,000.00 $3,850.00 / mo | $462,000.00 $3,850.00 / mo | |||
| Estimated Expenses | $9,375.00 | $46,875.00 | $93,750.00 | |||
| Net Cash Flow | $36,825.00 | $184,125.00 | $368,250.00 | |||
| HOA Fees | $84.96 | $424.80 | $849.60 |