Property Info
- MLS N6144798
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1974
- Living Area (sqft) 1344
- Foundation Slab
- Min Lease Slab
- HOA Fees $7.50
Interior Features
- Ceiling Fans(s)
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate7.5 | Gross Yield9.2% | Annual Rent$27,540.00 | Property Taxes$5,045.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,540.00 $2,295.00 / mo | $137,700.00 $2,295.00 / mo | $275,400.00 $2,295.00 / mo | |||
| Estimated Expenses | $5,045.49 | $25,227.45 | $50,454.90 | |||
| Net Cash Flow | $22,494.51 | $112,472.55 | $224,945.10 | |||
| HOA Fees | $90.00 | $450.00 | $900.00 |