Property Info
- MLS N6142461
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1951
- Living Area (sqft) 1423
- Foundation Slab
- Min Lease Slab
- HOA Fees $253.00
Interior Features
- Built-in Features
- Crown Molding
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate5.6 | Gross Yield7.2% | Annual Rent$22,200.00 | Property Taxes$1,884.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $1,884.00 | $9,420.00 | $18,840.00 | |||
| Net Cash Flow | $20,316.00 | $101,580.00 | $203,160.00 | |||
| HOA Fees | $3,036.00 | $15,180.00 | $30,360.00 |