Property Info
- MLS D6136973
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2052
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $2.92
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Skylight(s)
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate12.4 | Gross Yield13% | Annual Rent$32,400.00 | Property Taxes$1,478.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $1,478.00 | $7,390.00 | $14,780.00 | |||
| Net Cash Flow | $30,922.00 | $154,610.00 | $309,220.00 | |||
| HOA Fees | $35.04 | $175.20 | $350.40 |