Property Info
- MLS V4938517
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2386
- Foundation Slab
- Min Lease Slab
- HOA Fees $83.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.1 | Gross Yield1.2% | Annual Rent$10,200.00 | Property Taxes$429.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,200.00 $850.00 / mo | $51,000.00 $850.00 / mo | $102,000.00 $850.00 / mo | |||
| Estimated Expenses | $429.00 | $2,145.00 | $4,290.00 | |||
| Net Cash Flow | $9,771.00 | $48,855.00 | $97,710.00 | |||
| HOA Fees | $999.96 | $4,999.80 | $9,999.60 |