Property Info
- MLS V4947347
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2237
- Living Area (sqft) 1797
- Foundation Slab
- Min Lease Slab
- HOA Fees $934.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate4.7 | Gross Yield7.9% | Annual Rent$31,200.00 | Property Taxes$1,502.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $1,502.33 | $7,511.65 | $15,023.30 | |||
| Net Cash Flow | $29,697.67 | $148,488.35 | $296,976.70 | |||
| HOA Fees | $11,208.00 | $56,040.00 | $112,080.00 |