Property Info
- MLS C7527272
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 87120
- Living Area (sqft) 1272
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $1,150.00
Interior Features
- Other
Cash Flow
| Cap Rate5.8 | Gross Yield12.7% | Annual Rent$31,200.00 | Property Taxes$3,245.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $3,245.00 | $16,225.00 | $32,450.00 | |||
| Net Cash Flow | $27,955.00 | $139,775.00 | $279,550.00 | |||
| HOA Fees | $13,800.00 | $69,000.00 | $138,000.00 |