Property Info
- MLS D6137598
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2104
- Foundation Slab
- Min Lease Slab
- HOA Fees $15.83
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.3% | Annual Rent$30,000.00 | Property Taxes$6,748.85 | 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 | $6,748.85 | $33,744.25 | $67,488.50 | |||
| Net Cash Flow | $23,251.15 | $116,255.75 | $232,511.50 | |||
| HOA Fees | $189.96 | $949.80 | $1,899.60 |