Property Info
- MLS D6137991
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2720
- Living Area (sqft) 1632
- Foundation Slab
- Min Lease Slab
- HOA Fees $15.83
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.2% | Annual Rent$24,000.00 | Property Taxes$4,917.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,917.12 | $24,585.60 | $49,171.20 | |||
| Net Cash Flow | $19,082.88 | $95,414.40 | $190,828.80 | |||
| HOA Fees | $189.96 | $949.80 | $1,899.60 |