Property Info
- MLS T3511529
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1762
- Foundation Slab
- Min Lease Slab
- HOA Fees $215.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield7.6% | Annual Rent$32,100.00 | Property Taxes$4,682.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,100.00 $2,675.00 / mo | $160,500.00 $2,675.00 / mo | $321,000.00 $2,675.00 / mo | |||
| Estimated Expenses | $4,682.68 | $23,413.40 | $46,826.80 | |||
| Net Cash Flow | $27,417.32 | $137,086.60 | $274,173.20 | |||
| HOA Fees | $2,580.00 | $12,900.00 | $25,800.00 |