Property Info
- MLS D6137876
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1675
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.2 | Gross Yield8.4% | Annual Rent$28,800.00 | Property Taxes$624.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $624.61 | $3,123.05 | $6,246.10 | |||
| Net Cash Flow | $28,175.39 | $140,876.95 | $281,753.90 | |||
| HOA Fees | $120.00 | $600.00 | $1,200.00 |