Property Info
- MLS D6145292
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2344
- Living Area (sqft) 1826
- Foundation Slab
- Min Lease Slab
- HOA Fees $15.83
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.2% | Annual Rent$25,200.00 | Property Taxes$4,415.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,415.00 | $22,075.00 | $44,150.00 | |||
| Net Cash Flow | $20,785.00 | $103,925.00 | $207,850.00 | |||
| HOA Fees | $189.96 | $949.80 | $1,899.60 |