Property Info
- MLS C7490852
- Unit No C
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1694
- Foundation Other
- Min Lease Other
- HOA Fees $330.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield9% | Annual Rent$32,400.00 | Property Taxes$4,173.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $4,173.00 | $20,865.00 | $41,730.00 | |||
| Net Cash Flow | $28,227.00 | $141,135.00 | $282,270.00 | |||
| HOA Fees | $3,960.00 | $19,800.00 | $39,600.00 |