Property Info
- MLS V4947641
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2428
- Living Area (sqft) 2038
- Foundation Slab
- Min Lease Slab
- HOA Fees $245.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Dry Bar
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.3 | Gross Yield5.8% | Annual Rent$31,200.00 | Property Taxes$0.00 | 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 | $0.00 | 0 | 0 | |||
| Net Cash Flow | $31,200.00 | $156,000.00 | $312,000.00 | |||
| HOA Fees | $2,940.00 | $14,700.00 | $29,400.00 |