Property Info
- MLS C7526289
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2391
- Living Area (sqft) 1808
- Foundation Slab
- Min Lease Slab
- HOA Fees $27.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.9% | Annual Rent$30,000.00 | Property Taxes$7,186.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $7,186.00 | $35,930.00 | $71,860.00 | |||
| Net Cash Flow | $22,814.00 | $114,070.00 | $228,140.00 | |||
| HOA Fees | $327.96 | $1,639.80 | $3,279.60 |