Property Info
- MLS N6136422
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1382
- Foundation Slab
- Min Lease Slab
- HOA Fees $408.33
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield7.8% | Annual Rent$26,400.00 | Property Taxes$3,336.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $3,336.00 | $16,680.00 | $33,360.00 | |||
| Net Cash Flow | $23,064.00 | $115,320.00 | $230,640.00 | |||
| HOA Fees | $4,899.96 | $24,499.80 | $48,999.60 |