Property Info
- MLS D6141795
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1350
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.83
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate14.6 | Gross Yield16.1% | Annual Rent$54,000.00 | Property Taxes$4,901.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $4,901.54 | $24,507.70 | $49,015.40 | |||
| Net Cash Flow | $49,098.46 | $245,492.30 | $490,984.60 | |||
| HOA Fees | $129.96 | $649.80 | $1,299.60 |