Property Info
- MLS R4911036
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2333
- Living Area (sqft) 1698
- Foundation Slab
- Min Lease Slab
- HOA Fees $194.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.7 | Gross Yield6.7% | Annual Rent$29,940.00 | Property Taxes$6,527.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,940.00 $2,495.00 / mo | $149,700.00 $2,495.00 / mo | $299,400.00 $2,495.00 / mo | |||
| Estimated Expenses | $6,527.33 | $32,636.65 | $65,273.30 | |||
| Net Cash Flow | $23,412.67 | $117,063.35 | $234,126.70 | |||
| HOA Fees | $2,328.00 | $11,640.00 | $23,280.00 |