Property Info
- MLS T3516658
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1632
- Foundation Slab
- Min Lease Slab
- HOA Fees $51.67
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield7.2% | Annual Rent$25,800.00 | Property Taxes$2,892.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $2,892.62 | $14,463.10 | $28,926.20 | |||
| Net Cash Flow | $22,907.38 | $114,536.90 | $229,073.80 | |||
| HOA Fees | $620.04 | $3,100.20 | $6,200.40 |