Property Info
- MLS D6139022
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1927
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.00
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.3 | Gross Yield9.2% | Annual Rent$80,856.00 | Property Taxes$7,802.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $80,856.00 $6,738.00 / mo | $404,280.00 $6,738.00 / mo | $808,560.00 $6,738.00 / mo | |||
| Estimated Expenses | $7,802.87 | $39,014.35 | $78,028.70 | |||
| Net Cash Flow | $73,053.13 | $365,265.65 | $730,531.30 | |||
| HOA Fees | $120.00 | $600.00 | $1,200.00 |