Property Info
- MLS C7525415
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2930
- Living Area (sqft) 2238
- Foundation Slab
- Min Lease Slab
- HOA Fees $294.67
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Crown Molding
- Open Floorplan
- Smart Home
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield6.7% | Annual Rent$33,600.00 | Property Taxes$8,203.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $8,203.33 | $41,016.65 | $82,033.30 | |||
| Net Cash Flow | $25,396.67 | $126,983.35 | $253,966.70 | |||
| HOA Fees | $3,536.04 | $17,680.20 | $35,360.40 |