Property Info
- MLS V4948591
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1905
- Living Area (sqft) 1725
- Foundation Block
- Min Lease Block
- HOA Fees $81.67
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate5.8 | Gross Yield7.4% | Annual Rent$38,400.00 | Property Taxes$7,228.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $7,228.00 | $36,140.00 | $72,280.00 | |||
| Net Cash Flow | $31,172.00 | $155,860.00 | $311,720.00 | |||
| HOA Fees | $980.04 | $4,900.20 | $9,800.40 |