Property Info
- MLS C7481190
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2377
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.42
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate14.7 | Gross Yield16% | Annual Rent$72,000.00 | Property Taxes$5,635.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $5,635.37 | $28,176.85 | $56,353.70 | |||
| Net Cash Flow | $66,364.63 | $331,823.15 | $663,646.30 | |||
| HOA Fees | $125.04 | $625.20 | $1,250.40 |