Property Info
- MLS U8212355
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3879
- Foundation Slab
- Min Lease Slab
- HOA Fees $51.67
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7.5% | Annual Rent$36,000.00 | Property Taxes$7,927.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,927.00 | $39,635.00 | $79,270.00 | |||
| Net Cash Flow | $28,073.00 | $140,365.00 | $280,730.00 | |||
| HOA Fees | $620.04 | $3,100.20 | $6,200.40 |