Property Info
- MLS N6130556
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1836
- Foundation Slab
- Min Lease Slab
- HOA Fees $607.67
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Skylight(s)
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.1 | Gross Yield9.7% | Annual Rent$42,000.00 | Property Taxes$3,872.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $3,872.00 | $19,360.00 | $38,720.00 | |||
| Net Cash Flow | $38,128.00 | $190,640.00 | $381,280.00 | |||
| HOA Fees | $7,292.04 | $36,460.20 | $72,920.40 |