Property Info
- MLS C7500887
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2277
- Foundation Slab, Stem Wall
- Min Lease Slab, Stem Wall
- HOA Fees $41.17
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.5% | Annual Rent$38,400.00 | Property Taxes$6,895.75 | 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 | $6,895.75 | $34,478.75 | $68,957.50 | |||
| Net Cash Flow | $31,504.25 | $157,521.25 | $315,042.50 | |||
| HOA Fees | $494.04 | $2,470.20 | $4,940.40 |