Property Info
- MLS C7511453
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1569
- Foundation Slab
- Min Lease Slab
- HOA Fees $11.25
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Chair Rail
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate9.0 | Gross Yield10.3% | Annual Rent$36,000.00 | Property Taxes$4,330.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $4,330.00 | $21,650.00 | $43,300.00 | |||
| Net Cash Flow | $31,670.00 | $158,350.00 | $316,700.00 | |||
| HOA Fees | $135.00 | $675.00 | $1,350.00 |