Property Info
- MLS C7503433
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1421
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $220.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate12.4 | Gross Yield14.5% | Annual Rent$42,000.00 | Property Taxes$3,418.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $3,418.00 | $17,090.00 | $34,180.00 | |||
| Net Cash Flow | $38,582.00 | $192,910.00 | $385,820.00 | |||
| HOA Fees | $2,640.00 | $13,200.00 | $26,400.00 |