Property Info
- MLS N6137438
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1673
- Foundation Slab
- Min Lease Slab
- HOA Fees $221.67
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.6% | Annual Rent$28,800.00 | Property Taxes$4,105.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,105.68 | $20,528.40 | $41,056.80 | |||
| Net Cash Flow | $24,694.32 | $123,471.60 | $246,943.20 | |||
| HOA Fees | $2,660.04 | $13,300.20 | $26,600.40 |